{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Quickscan","Berekening","B1 FLP tot AOW","B1 FLP vanaf AOW","B3 FLP tot AOW","B3 FLP vanaf AOW"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":2,"defined_names":33,"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":"Quickscan","index":0,"n_rows":60,"n_cols":24,"rows_kept":60,"cut":false,"hidden":false,"merged":[[52,2,52,7],[12,5,16,5],[18,5,23,5],[22,6,23,7],[17,6,18,7],[15,6,15,8],[21,8,21,10],[22,8,23,10],[20,6,20,10],[12,8,12,10],[13,8,13,10],[16,8,16,10],[17,8,18,10],[1,2,4,23],[9,6,11,7],[9,8,11,10],[24,2,24,7]]}
[]
[null,null,"Quickscan Leencapaciteit - Versie 01-2021"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lening delen","Hoofdsom","Rentevaste periode (m)","Werkelijke Rente","Toetsrente per lening","Resterende looptijd (m)","Einddatum","Box 1/3","Aflosvorm","Maandlast Maand 1","Werkelijke maandlast","Hoofsom toets, excl. EBV"]
[null,null,"Toetsdatum","2021-06-10",null,null,"Toetsuitslag",null,{"$f":"IF(D15>1,IF(AND(E15>1,EBV=\"N\"),\"Negatief (LTV)\", \"Positive EBM\"),IF(PRODUCT(Berekening!BT4:BT363)=0,\"Negatief\",\"Positief\"))","v":"Positief"},null,null,null,"Deel 1",0,120,0,{"$f":"IF(AND(O10<120,O10<R10),MAX($D$12,P10),P10)","v":0},360,{"$f":"IF(R10>0,EDATE($D$10,R10),$D$10)","v":"2051-06-10"},1,"Annuitair",{"$f":"Berekening!BM4","v":0},{"$f":"Berekening!CJ4","v":0},{"$f":"IF(EBV=\"N\",N10,MAX(0,N10-BedragEBV))","v":0}]
[null,null,"Deel lening in Box 3",{"$f":"SUMIF(T10:T16,3,N10:N16)","v":0},null,null,null,null,null,null,null,null,"Deel 2",0,120,0,{"$f":"IF(AND(O11<120,O11<R11),MAX($D$12,P11),P11)","v":0},360,{"$f":"IF(R11>0,EDATE($D$10,R11),$D$10)","v":"2051-06-10"},1,"Annuitair",{"$f":"Berekening!BN4","v":0},{"$f":"Berekening!CK4","v":0},{"$f":"IF(EBV=\"N\",N11,MAX(0,N11-(BedragEBV-(N10-X10))))","v":0}]
[null,null,"Toetsrente",0.05,null,null,null,null,null,null,null,null,"Deel 3",0,120,0,0,360,"2051-06-10",1,"Annuitair",{"$f":"Berekening!BO4","v":0},{"$f":"Berekening!CL4","v":0},{"$f":"IF(EBV=\"N\",N12,MAX(0,N12-(BedragEBV-(N11-X11)-(N10-X10))))","v":0}]
[null,null,"Marktwaarde",0,null,null,"Financieringslasten % maand 1",null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AK4,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AK4,Berekening!BB4))","v":0.13},null,null,null,"Deel 4",0,120,0,0,360,"2051-06-10",1,"Annuitair",{"$f":"Berekening!BP4","v":0},{"$f":"Berekening!CM4","v":0},{"$f":"IF(EBV=\"N\",N13,MAX(0,N13-(BedragEBV-(N12-X12)-(N11-X11)-(N10-X10))))","v":0}]
[null,null,"gewenste financiering",{"$f":"N16","v":0},"Excl. EBV",null,"Maximale lasten per maand",null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),MAX(Berekening!$AQ$4:$AQ$363),IF(MAX(IF(Hoofdsom>0,Box))=1,MAX(Berekening!$AQ$4:$AQ$363),MAX(Berekening!$BH$4:$BH$363)))","v":0},null,null,null,"Deel 5",0,120,0,0,360,"2051-06-10",1,"Annuitair",{"$f":"Berekening!BQ4","v":0},{"$f":"Berekening!CN4","v":0},{"$f":"IF(EBV=\"N\",N14,MAX(0,N14-(BedragEBV-(N13-X13)-(N12-X12)-(N11-X11)-(N10-X10))))","v":0}]
[null,null,"Loan-to-Market-Value",{"$f":"IFERROR(N16/D13,0)","v":0},{"$f":"IFERROR(X16/D13,0)","v":0},null,null,null,null,null,null,null,"Deel 6",0,120,0,0,360,"2051-06-10",1,"Annuitair",{"$f":"Berekening!BR4","v":0},{"$f":"Berekening!CO4","v":0},{"$f":"IF(EBV=\"N\",N15,MAX(0,N15-(BedragEBV-(N14-X14)-(N13-X13)-(N12-X12)-(N11-X11)-(N10-X10))))","v":0}]
[null,null,null,null,null,null,"Annuitaire toets",null,null,null,null,null,null,{"$f":"SUM(N10:N15)","v":0},null,null,{"$f":"ROUND(IFERROR(SUMPRODUCT(N10:N15,R10:R15,Q10:Q15)/SUMPRODUCT(N10:N15,R10:R15),0),5)","v":0},null,null,null,null,{"$f":"SUM(V10:V15)","v":0},{"$f":"Berekening!CP4","v":0},{"$f":"SUM(X10:X15)","v":0}]
[null,null,"EBV","N",null,null,"Maximale lening",null,{"$f":"N16+Berekening!CX3","v":0}]
[null,null,"Bedrag EBV",0,null,null,"Maximaal o.b.v. maand met minste ruimte",null,{"$f":"N16+Berekening!CZ3","v":0}]
[]
[]
[null,null,null,null,null,null,"Werkelijke lasten toets"]
[null,null,null,null,null,null,"Maximale lening",null,{"$f":"N16+Berekening!DC3","v":0}]
[null,null,null,null,null,null,"Maximaal o.b.v. maand met minste ruimte",null,{"$f":"N16+Berekening!DE3","v":0}]
[]
[null,null,"Inkomen"]
[]
[null,null,"Algemene gegevens",null,null,"Aanvrager 1",null,"Aanvrager 2"]
[null,null,"Geboortedatum",null,null,"1980-01-01"]
[null,null,"Pensioendatum"]
[null,null,"Leeftijd",null,null,{"$f":"DAYS360(F28,D10)/360","v":41.44166666666667},null,{"$f":"IF(H28=\"\",\"\",DAYS360(H28,D10)/360)","v":""}]
[null,null,"Leeftijd AOW",null,null,{"$f":"IF(F29=\"\",\"\",DAYS360(F28,F29)/360)","v":""},null,{"$f":"IF(H29=\"\",\"\",DAYS360(H28,H29)/360)","v":""}]
[null,null,"Leeftijd tot AOW",null,null,{"$f":"IFERROR(IF(F31-F30>0,F31-F30,0),0)","v":0},null,{"$f":"IFERROR(IF(H31-H30>0,H31-H30,0),0)","v":0}]
[null,null,null,null,null,{"$f":"IF(AND(F29=\"\",F30>57),0,1)","v":1},null,{"$f":"IF(AND(H29=\"\",H30>57),0,1)","v":0}]
[]
[null,null,"Inkomens",null,null,"Aanvrager 1",null,"Aanvrager 2"]
[null,null,"Jaarlijkse bruto hoofdinkomen",null,null,0,null,0]
[null,null,"AOW inkomen (leeftijd tot AOW < 10 jaar)",null,null,0,null,0]
[]
[null,null,"Jaarlijks inkomen uit lijfrente",null,null,0,null,0]
[null,null,"Tot datum",null,null,"2021-06-10",null,"2021-06-10"]
[null,null,null,null,null,{"$f":"(YEAR(F40)-YEAR($D$10))*12+(MONTH(F40)-MONTH($D$10))","v":0},null,{"$f":"(YEAR(H40)-YEAR($D$10))*12+(MONTH(H40)-MONTH($D$10))","v":0}]
[]
[null,null,"Jaarlijks te ontvangen partneralimentatie",null,null,0,null,0]
[null,null,"Tot datum",null,null,"2021-06-10",null,"2021-06-10"]
[null,null,null,null,null,{"$f":"(YEAR(F44)-YEAR($D$10))*12+(MONTH(F44)-MONTH($D$10))","v":0},null,{"$f":"(YEAR(H44)-YEAR($D$10))*12+(MONTH(H44)-MONTH($D$10))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Aannames"]
[null,null,"Jaarlijkse inkomsten uit vermogen",null,null,0,null,0,null,null,null,null,"- Het tweede inkomen wordt voor 90% meegenomen voor het 'jaarinkomen ter bepaling van woonquote'"]
[null,null,null,null,null,null,null,null,null,null,null,null,"- Voor beide aanvragers wordt de woonquote berekend en de hoogste wordt gebruikt"]
[null,null,"Jaarlijks te betalen partneralimentatie",null,null,0,null,0,null,null,null,null,"- AOW inkomen wordt meegenomen als de aanvrager binnen 10.5 jaar met pensioen gaat (of al met AOW is)"]
[null,null,"Tot datum",null,null,"2021-06-10",null,"2021-06-10",null,null,null,null,"- Toetsrente per leningdeel is gelijk aan de gestelde toetsrente van 5% als de lening een looptijd heeft van minder dan 120 maanden"]
[null,null,null,null,null,{"$f":"(YEAR(F50)-YEAR($D$10))*12+(MONTH(F50)-MONTH($D$10))","v":0},null,{"$f":"(YEAR(H50)-YEAR($D$10))*12+(MONTH(H50)-MONTH($D$10))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"- Als inkomen voor maandlastenberekening worden beide inkomens voor 100% meegenomen"]
[null,null,"Verplichtingen",null,null,null,null,null,null,null,null,null,"- De maximale lening en maximale lasten per maand zijn gebasseerd op box 1, box 3 is terug te zien in stijging van de maandlasten"]
[null,null,null,null,null,null,null,null,null,null,null,null,"- Eenverdiener een toetsinkomen ≥20.000 of ≤31.000 krijgen 3% opslag op de woonquote tot een maximum van de woonquotie die hoort bij 31.000"]
[null,null,"Maandelijkse financiële verplichtingen",null,null,0,null,0,null,null,null,null,"- Inkomsten of uitgaven met een looptijd van >120 maanden gelden voor de gehele 360 maanden"]
[null,null,"Tot datum",null,null,"2021-06-10",null,"2021-06-10"]
[null,null,null,null,null,{"$f":"(YEAR(F56)-YEAR($D$10))*12+(MONTH(F56)-MONTH($D$10))","v":0},null,{"$f":"(YEAR(H56)-YEAR($D$10))*12+(MONTH(H56)-MONTH($D$10))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Disclaimer: deze berekening is met grote zorgvuldigheid samengesteld en geeft op basis van de door u"]
[null,null,"Jaarlijkse erfpachtcanon",null,null,0,null,0,null,null,null,null,"ingevulde gegevens een indicatie van het bedrag dat u kunt lenen. Het daadwerkelijke bedrag kan"]
[null,null,null,null,null,null,null,null,null,null,null,null,"uiteindelijk altijd afwijken. U kunt aan deze berekening daarom geen rechten ontlenen. "]

{"sheet":"Berekening","index":1,"n_rows":363,"n_cols":109,"rows_kept":363,"cut":false,"hidden":true,"merged":[[0,100,0,103],[0,105,0,108],[0,95,0,98],[0,3,0,8],[0,17,0,20],[0,28,0,42],[0,62,0,71],[0,10,0,15],[0,22,0,25],[0,80,0,85],[0,73,0,78],[0,87,0,93],[0,45,0,59]]}
[null,null,null,"Aanvrager 1",null,null,null,null,null,null,"Aanvrager 2",null,null,null,null,null,null,"Woonquotes",null,null,null,null,"Woonquotes (31.000)",null,null,null,null,null,"Huishouden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Huishouden (Box 3)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maandlast annuiteit",null,null,null,null,null,null,null,null,null,null,"Maandlast aflossingsvrij",null,null,null,null,null,null,"Maandlast lineair",null,null,null,null,null,null,"Werkelijke maandlast totaal",null,null,null,null,null,null,null,"Totaal te lenen",null,null,null,null,"Annuitaire toets",null,null,null,null,"Werkelijke lasten toets"]
[null,null,"Datum","Leeftijd","Hoofdinkomen","AOW Inkomen","Inkomen overig","Inkomsten mindering","Toetsinkomen",null,"Leeftijd","Hoofdinkomen","AOW Inkomen","Inkomen overig","Inkomsten mindering","Toetsinkomen",null,"Woonquote huishouden tot AOW","Woonquote huishouden vanaf AOW","Woonquote huishouden tot AOW Box 3","Woonquote huishouden vanaf AOW Box 3",null,"Woonquote huishouden tot AOW","Woonquote huishouden vanaf AOW","Woonquote huishouden tot AOW Box 3","Woonquote huishouden vanaf AOW Box 3",null,"Inkomen","Jaarinkomen ter bepaling van woonquote",null,"Woonquote aanvrager 1","Woonquote aanvrager 2","Woonquote aanvrager 1 (31.000)","Woonquote aanvrager 2 (31.000)","Woonquote aanvrager 1 (+3%)","Woonquote aanvrager 2 (+3%)","Max woonquote",null,"Max woonlast","Erfpacht","Fin verpl","Beschikbaar voor hypotheek","Correctie bedrag kan niet stijgen",null,"Inkomen","Jaarinkomen ter bepaling van woonquote",null,"Woonquote aanvrager 1","Woonquote aanvrager 2","Woonquote aanvrager 1 (31.000)","Woonquote aanvrager 2 (31.000)","Woonquote aanvrager 1 (+3%)","Woonquote aanvrager 2 (+3%)","Max woonquote",null,"Max woonlast","Erfpacht","Fin verpl","Beschikbaar voor hypotheek","Correctie bedrag kan niet stijgen",null,"AOW ja (1) of nee (2)?","Box3 correctie factor tot AOW","Box 3 correctie factor vanaf AOW","Deel1","Deel2","Deel3","Deel4","Deel5","Deel6","Totaal","Pass",null,"Deel1","Deel2","Deel3","Deel4","Deel5","Deel6",null,"Deel1","Deel2","Deel3","Deel4","Deel5","Deel6",null,"Deel1","Deel2","Deel3","Deel4","Deel5","Deel6","Totaal",null,"Hs Box 1 begin maand","Aflossing Box 1","Rente Box 1","Hs Box1 eind maand",null,"Ruimte",null,"Minimale ruimte",null,null,"Ruimte",null,"Minimale ruimte"]
[0,null,{"$f":"Quickscan!D10","v":"2021-06-10"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PMT(Quickscan!$Q$10/12,Quickscan!$R$10,-Quickscan!$X$10)","v":0},{"$f":"PMT(Quickscan!$Q$11/12,Quickscan!$R$11,-Quickscan!$X$11)","v":0},{"$f":"PMT(Quickscan!$Q$12/12,Quickscan!$R$12,-Quickscan!$X$12)","v":0},{"$f":"PMT(Quickscan!$Q$13/12,Quickscan!$R$13,-Quickscan!$X$13)","v":0},{"$f":"PMT(Quickscan!$Q$14/12,Quickscan!$R$14,-Quickscan!$X$14)","v":0},{"$f":"PMT(Quickscan!$Q$15/12,Quickscan!$R$15,-Quickscan!$X$15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CX4:CX363)","v":0},null,{"$f":"SUM(CZ4:CZ363)","v":0},null,null,{"$f":"SUM(DC4:DC363)","v":0},null,{"$f":"SUM(DE4:DE363)","v":0}]
[{"$f":"A3+1","v":1},{"$f":"(A4-1)/12","v":0},{"$f":"EOMONTH(C3,0)","v":"2021-06-30"},{"$f":"DAYS360(Quickscan!$F$28,C4)/360","v":41.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D4<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D4>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C4,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C4,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C4,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},{"$f":"SUM(E4:G4,-H4)","v":0},null,{"$f":"DAYS360(Quickscan!$H$28,C4)/360","v":121.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K4<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K4>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C4,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C4,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C4, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},{"$f":"SUM(L4:N4,-O4)","v":0},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC4, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC4,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC4,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC4,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,{"$f":"I4+P4","v":0},{"$f":"MAX(I4,P4)+0.9*MIN(I4,P4)","v":0},{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB4=Berekening!AC4),AND(AC4>=20000,AC4<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D4<Quickscan!$F$31,$R4,$S4),$R4)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K4<Quickscan!$H$31,$R4,$S4), $R4)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D4<Quickscan!$F$31,W4,X4),W4)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K4<Quickscan!$H$31,W4,X4), W4)","v":0.17},{"$f":"MIN(AE4+3%,AG4)","v":0.16},{"$f":"MIN(AF4+3%,AI4)","v":0.16},{"$f":"IF(AND(AD4=1,MAX(I4,P4)=I4),MIN(AG4,AI4), IF(AND(AD4=1,MAX(I4,P4)=P4),MIN(AH4,AJ4), IF(AND(AD4=0,MAX(I4,P4)=I4),AE4,AF4)))","v":0.13},null,{"$f":"AB4*AK4/12","v":0},{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C4), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C4, Quickscan!$H$55,0)","v":0},{"$f":"AM4-AN4-AO4","v":0},{"$f":"AP4","v":0},null,{"$f":"I4+P4","v":0},{"$f":"MAX(I4,P4)+0.9*MIN(I4,P4)","v":0},{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS4=Berekening!AT4),AND(AT4>=20000,AT4<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D4<Quickscan!$F$31,$T4,$U4),$T4)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K4<Quickscan!$H$31,$T4,$U4), $T4)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D4<Quickscan!$F$31,Y4,Z4),Y4)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K4<Quickscan!$H$31,Y4,Z4), Y4)","v":0.16500000000000001},{"$f":"MIN(AV4+3%,AX4)","v":0.16},{"$f":"MIN(AW4+3%,AZ4)","v":0.16},{"$f":"IF(AND(AU4=1,MAX(I4,P4)=I4),MIN(AX4,AZ4), IF(AND(AU4=1,MAX(I4,P4)=P4),MIN(AY4,BA4), IF(AND(AU4=0,MAX(I4,P4)=I4),AV4,AW4)))","v":0.13},null,{"$f":"AS4*BB4/12","v":0},{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C4), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C4, Quickscan!$H$55,0)","v":0},{"$f":"BD4-BE4-BF4","v":0},{"$f":"BG4","v":0},null,{"$f":"IF(MAX(I4,P4)=I4,IF(Quickscan!$F$32<10.5,IF(D4>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K4>Quickscan!$H$31,1,0),0))","v":0},{"$f":"IF(AD4=1,MIN(R4+3%,W4)/MIN(T4+3%,Y4),R4/T4)","v":1},{"$f":"IF(AD4=1,MIN(S4+3%,X4)/MIN(U4+3%,Z4),S4/U4)","v":1},{"$f":"IFERROR(IF($C4<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1),0)","v":0},{"$f":"IFERROR(IF($C4<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1),0)","v":0},{"$f":"IFERROR(IF($C4<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ4=1,$BL4,$BK4),1),0)","v":0},{"$f":"IFERROR(IF($C4<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ4=1,$BL4,$BK4),1),0)","v":0},{"$f":"IFERROR(IF($C4<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ4=1,$BL4,$BK4),1),0)","v":0},{"$f":"IFERROR(IF($C4<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ4=1,$BL4,$BK4),1),0)","v":0},{"$f":"SUM(BM4:BR4)","v":0},{"$f":"IF(BS4<=AQ4,1,0)","v":1},null,{"$f":"IFERROR(IF($C4<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1),0)","v":0},{"$f":"IFERROR(IF($C4<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1),0)","v":0},{"$f":"IFERROR(IF($C4<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1),0)","v":0},{"$f":"IFERROR(IF($C4<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1),0)","v":0},{"$f":"IFERROR(IF($C4<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1),0)","v":0},{"$f":"IFERROR(IF($C4<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1),0)","v":0},null,{"$f":"IFERROR(IF($C4<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A3)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1),0)","v":0},{"$f":"IFERROR(IF($C4<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A3)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1),0)","v":0},{"$f":"IFERROR(IF($C4<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A3)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1),0)","v":0},{"$f":"IFERROR(IF($C4<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A3)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1),0)","v":0},{"$f":"IFERROR(IF($C4<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A3)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1),0)","v":0},{"$f":"IFERROR(IF($C4<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A3)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM4,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV4,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC4,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN4,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW4,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD4,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO4,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX4,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE4,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP4,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY4,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF4,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ4,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ4,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG4,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR4,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA4,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH4,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ4=1,$BL4,$BK4),1)","v":0},{"$f":"SUM(CJ4:CO4)","v":0},null,{"$f":"CR5+(AQ4-CR5*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ4-CR5*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR4*Quickscan!$Q$16/12","v":0},{"$f":"CR4-CS4","v":0},{"$f":"CS4+CT4","v":0},{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ4,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ4,Berekening!BH4))-BS4","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A4,0,Berekening!CW4)","v":0},{"$f":"MIN($CW$4:$CW$363)","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A4,0,Berekening!CY4)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ4,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ4,Berekening!BH4))-CP4","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A4,0,Berekening!DB4)","v":0},{"$f":"MIN($DB$4:$DB$363)","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A4,0,Berekening!DD4)","v":0}]
[{"$f":"A4+1","v":2},{"$f":"(A5-1)/12","v":8.3333333333333329E-2},{"$f":"EOMONTH(C4,1)","v":"2021-07-31"},{"$f":"DAYS360(Quickscan!$F$28,C5)/360","v":41.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D5<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D5>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C5,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C5,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C5,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},{"$f":"SUM(E5:G5,-H5)","v":0},null,{"$f":"DAYS360(Quickscan!$H$28,C5)/360","v":121.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K5<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K5>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C5,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C5,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C5, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},{"$f":"SUM(L5:N5,-O5)","v":0},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC5, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC5,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC5,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC5,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,{"$f":"I5+P5","v":0},{"$f":"MAX(I5,P5)+0.9*MIN(I5,P5)","v":0},{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB5=Berekening!AC5),AND(AC5>=20000,AC5<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D5<Quickscan!$F$31,$R5,$S5),$R5)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K5<Quickscan!$H$31,$R5,$S5), $R5)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D5<Quickscan!$F$31,W5,X5),W5)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K5<Quickscan!$H$31,W5,X5), W5)","v":0.17},{"$f":"MIN(AE5+3%,AG5)","v":0.16},{"$f":"MIN(AF5+3%,AI5)","v":0.16},0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C5), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C5, Quickscan!$H$55,0)","v":0},{"$f":"AM5-AN5-AO5","v":0},{"$f":"AP5","v":0},null,{"$f":"I5+P5","v":0},{"$f":"MAX(I5,P5)+0.9*MIN(I5,P5)","v":0},{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS5=Berekening!AT5),AND(AT5>=20000,AT5<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D5<Quickscan!$F$31,$T5,$U5),$T5)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K5<Quickscan!$H$31,$T5,$U5), $T5)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D5<Quickscan!$F$31,Y5,Z5),Y5)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K5<Quickscan!$H$31,Y5,Z5), Y5)","v":0.16500000000000001},{"$f":"MIN(AV5+3%,AX5)","v":0.16},{"$f":"MIN(AW5+3%,AZ5)","v":0.16},{"$f":"IF(AND(AU5=1,MAX(I5,P5)=I5),MIN(AX5,AZ5), IF(AND(AU5=1,MAX(I5,P5)=P5),MIN(AY5,BA5), IF(AND(AU5=0,MAX(I5,P5)=I5),AV5,AW5)))","v":0.13},null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C5), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C5, Quickscan!$H$55,0)","v":0},{"$f":"BD5-BE5-BF5","v":0},{"$f":"BG5","v":0},null,{"$f":"IF(MAX(I5,P5)=I5,IF(Quickscan!$F$32<10.5,IF(D5>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K5>Quickscan!$H$31,1,0),0))","v":0},{"$f":"IF(AD5=1,MIN(R5+3%,W5)/MIN(T5+3%,Y5),R5/T5)","v":1},{"$f":"IF(AD5=1,MIN(S5+3%,X5)/MIN(U5+3%,Z5),S5/U5)","v":1},{"$f":"IFERROR(IF($C5<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1),0)","v":0},{"$f":"IFERROR(IF($C5<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1),0)","v":0},{"$f":"IFERROR(IF($C5<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ5=1,$BL5,$BK5),1),0)","v":0},{"$f":"IFERROR(IF($C5<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ5=1,$BL5,$BK5),1),0)","v":0},{"$f":"IFERROR(IF($C5<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ5=1,$BL5,$BK5),1),0)","v":0},{"$f":"IFERROR(IF($C5<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ5=1,$BL5,$BK5),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C5<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1),0)","v":0},{"$f":"IFERROR(IF($C5<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1),0)","v":0},{"$f":"IFERROR(IF($C5<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1),0)","v":0},{"$f":"IFERROR(IF($C5<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1),0)","v":0},{"$f":"IFERROR(IF($C5<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1),0)","v":0},{"$f":"IFERROR(IF($C5<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1),0)","v":0},null,{"$f":"IFERROR(IF($C5<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A4)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1),0)","v":0},{"$f":"IFERROR(IF($C5<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A4)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1),0)","v":0},{"$f":"IFERROR(IF($C5<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A4)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1),0)","v":0},{"$f":"IFERROR(IF($C5<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A4)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1),0)","v":0},{"$f":"IFERROR(IF($C5<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A4)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1),0)","v":0},{"$f":"IFERROR(IF($C5<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A4)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM5,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV5,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC5,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN5,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW5,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD5,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO5,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX5,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE5,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP5,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY5,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF5,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ5,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ5,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG5,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR5,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA5,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH5,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ5=1,$BL5,$BK5),1)","v":0},{"$f":"SUM(CJ5:CO5)","v":0},null,{"$f":"CR6+(AQ5-CR6*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ5-CR6*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR5*Quickscan!$Q$16/12","v":0},0,{"$f":"CS5+CT5","v":0},{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ5,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ5,Berekening!BH5))-BS5","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A5,0,Berekening!CW5)","v":0},{"$f":"MIN($CW$4:$CW$363)","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A5,0,Berekening!CY5)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ5,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ5,Berekening!BH5))-CP5","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A5,0,Berekening!DB5)","v":0},{"$f":"MIN($DB$4:$DB$363)","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A5,0,Berekening!DD5)","v":0}]
[3,0.16666666666666666,"2021-08-31",{"$f":"DAYS360(Quickscan!$F$28,C6)/360","v":41.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D6<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D6>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C6,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C6,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C6,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C6)/360","v":121.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K6<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K6>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C6,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C6,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C6, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC6, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC6,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC6,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC6,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB6=Berekening!AC6),AND(AC6>=20000,AC6<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D6<Quickscan!$F$31,$R6,$S6),$R6)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K6<Quickscan!$H$31,$R6,$S6), $R6)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D6<Quickscan!$F$31,W6,X6),W6)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K6<Quickscan!$H$31,W6,X6), W6)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C6), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C6, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS6=Berekening!AT6),AND(AT6>=20000,AT6<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D6<Quickscan!$F$31,$T6,$U6),$T6)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K6<Quickscan!$H$31,$T6,$U6), $T6)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D6<Quickscan!$F$31,Y6,Z6),Y6)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K6<Quickscan!$H$31,Y6,Z6), Y6)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C6), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C6, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I6,P6)=I6,IF(Quickscan!$F$32<10.5,IF(D6>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K6>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C6<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1),0)","v":0},{"$f":"IFERROR(IF($C6<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1),0)","v":0},{"$f":"IFERROR(IF($C6<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ6=1,$BL6,$BK6),1),0)","v":0},{"$f":"IFERROR(IF($C6<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ6=1,$BL6,$BK6),1),0)","v":0},{"$f":"IFERROR(IF($C6<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ6=1,$BL6,$BK6),1),0)","v":0},{"$f":"IFERROR(IF($C6<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ6=1,$BL6,$BK6),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C6<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1),0)","v":0},{"$f":"IFERROR(IF($C6<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1),0)","v":0},{"$f":"IFERROR(IF($C6<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1),0)","v":0},{"$f":"IFERROR(IF($C6<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1),0)","v":0},{"$f":"IFERROR(IF($C6<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1),0)","v":0},{"$f":"IFERROR(IF($C6<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1),0)","v":0},null,{"$f":"IFERROR(IF($C6<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A5)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1),0)","v":0},{"$f":"IFERROR(IF($C6<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A5)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1),0)","v":0},{"$f":"IFERROR(IF($C6<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A5)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1),0)","v":0},{"$f":"IFERROR(IF($C6<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A5)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1),0)","v":0},{"$f":"IFERROR(IF($C6<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A5)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1),0)","v":0},{"$f":"IFERROR(IF($C6<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A5)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM6,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV6,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC6,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN6,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW6,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD6,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO6,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX6,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE6,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP6,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY6,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF6,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ6,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ6,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG6,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR6,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA6,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH6,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ6=1,$BL6,$BK6),1)","v":0},0,null,{"$f":"CR7+(AQ6-CR7*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ6-CR7*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR6*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ6,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ6,Berekening!BH6))-BS6","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A6,0,Berekening!CW6)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A6,0,Berekening!CY6)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ6,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ6,Berekening!BH6))-CP6","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A6,0,Berekening!DB6)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A6,0,Berekening!DD6)","v":0}]
[4,0.25,"2021-09-30",{"$f":"DAYS360(Quickscan!$F$28,C7)/360","v":41.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D7<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D7>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C7,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C7,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C7,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C7)/360","v":121.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K7<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K7>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C7,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C7,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C7, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC7, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC7,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC7,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC7,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB7=Berekening!AC7),AND(AC7>=20000,AC7<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D7<Quickscan!$F$31,$R7,$S7),$R7)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K7<Quickscan!$H$31,$R7,$S7), $R7)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D7<Quickscan!$F$31,W7,X7),W7)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K7<Quickscan!$H$31,W7,X7), W7)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C7), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C7, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS7=Berekening!AT7),AND(AT7>=20000,AT7<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D7<Quickscan!$F$31,$T7,$U7),$T7)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K7<Quickscan!$H$31,$T7,$U7), $T7)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D7<Quickscan!$F$31,Y7,Z7),Y7)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K7<Quickscan!$H$31,Y7,Z7), Y7)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C7), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C7, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I7,P7)=I7,IF(Quickscan!$F$32<10.5,IF(D7>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K7>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C7<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1),0)","v":0},{"$f":"IFERROR(IF($C7<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1),0)","v":0},{"$f":"IFERROR(IF($C7<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ7=1,$BL7,$BK7),1),0)","v":0},{"$f":"IFERROR(IF($C7<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ7=1,$BL7,$BK7),1),0)","v":0},{"$f":"IFERROR(IF($C7<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ7=1,$BL7,$BK7),1),0)","v":0},{"$f":"IFERROR(IF($C7<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ7=1,$BL7,$BK7),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C7<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1),0)","v":0},{"$f":"IFERROR(IF($C7<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1),0)","v":0},{"$f":"IFERROR(IF($C7<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1),0)","v":0},{"$f":"IFERROR(IF($C7<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1),0)","v":0},{"$f":"IFERROR(IF($C7<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1),0)","v":0},{"$f":"IFERROR(IF($C7<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1),0)","v":0},null,{"$f":"IFERROR(IF($C7<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A6)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1),0)","v":0},{"$f":"IFERROR(IF($C7<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A6)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1),0)","v":0},{"$f":"IFERROR(IF($C7<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A6)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1),0)","v":0},{"$f":"IFERROR(IF($C7<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A6)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1),0)","v":0},{"$f":"IFERROR(IF($C7<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A6)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1),0)","v":0},{"$f":"IFERROR(IF($C7<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A6)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM7,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV7,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC7,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN7,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW7,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD7,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO7,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX7,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE7,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP7,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY7,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF7,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ7,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ7,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG7,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR7,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA7,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH7,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ7=1,$BL7,$BK7),1)","v":0},0,null,{"$f":"CR8+(AQ7-CR8*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ7-CR8*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR7*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ7,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ7,Berekening!BH7))-BS7","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A7,0,Berekening!CW7)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A7,0,Berekening!CY7)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ7,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ7,Berekening!BH7))-CP7","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A7,0,Berekening!DB7)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A7,0,Berekening!DD7)","v":0}]
[5,0.33333333333333331,"2021-10-31",{"$f":"DAYS360(Quickscan!$F$28,C8)/360","v":41.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D8<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D8>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C8,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C8,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C8,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C8)/360","v":121.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K8<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K8>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C8,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C8,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C8, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC8, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC8,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC8,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC8,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB8=Berekening!AC8),AND(AC8>=20000,AC8<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D8<Quickscan!$F$31,$R8,$S8),$R8)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K8<Quickscan!$H$31,$R8,$S8), $R8)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D8<Quickscan!$F$31,W8,X8),W8)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K8<Quickscan!$H$31,W8,X8), W8)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C8), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C8, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS8=Berekening!AT8),AND(AT8>=20000,AT8<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D8<Quickscan!$F$31,$T8,$U8),$T8)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K8<Quickscan!$H$31,$T8,$U8), $T8)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D8<Quickscan!$F$31,Y8,Z8),Y8)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K8<Quickscan!$H$31,Y8,Z8), Y8)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C8), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C8, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I8,P8)=I8,IF(Quickscan!$F$32<10.5,IF(D8>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K8>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C8<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1),0)","v":0},{"$f":"IFERROR(IF($C8<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1),0)","v":0},{"$f":"IFERROR(IF($C8<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ8=1,$BL8,$BK8),1),0)","v":0},{"$f":"IFERROR(IF($C8<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ8=1,$BL8,$BK8),1),0)","v":0},{"$f":"IFERROR(IF($C8<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ8=1,$BL8,$BK8),1),0)","v":0},{"$f":"IFERROR(IF($C8<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ8=1,$BL8,$BK8),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C8<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1),0)","v":0},{"$f":"IFERROR(IF($C8<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1),0)","v":0},{"$f":"IFERROR(IF($C8<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1),0)","v":0},{"$f":"IFERROR(IF($C8<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1),0)","v":0},{"$f":"IFERROR(IF($C8<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1),0)","v":0},{"$f":"IFERROR(IF($C8<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1),0)","v":0},null,{"$f":"IFERROR(IF($C8<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A7)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1),0)","v":0},{"$f":"IFERROR(IF($C8<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A7)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1),0)","v":0},{"$f":"IFERROR(IF($C8<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A7)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1),0)","v":0},{"$f":"IFERROR(IF($C8<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A7)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1),0)","v":0},{"$f":"IFERROR(IF($C8<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A7)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1),0)","v":0},{"$f":"IFERROR(IF($C8<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A7)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM8,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV8,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC8,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN8,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW8,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD8,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO8,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX8,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE8,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP8,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY8,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF8,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ8,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ8,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG8,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR8,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA8,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH8,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ8=1,$BL8,$BK8),1)","v":0},0,null,{"$f":"CR9+(AQ8-CR9*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ8-CR9*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR8*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ8,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ8,Berekening!BH8))-BS8","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A8,0,Berekening!CW8)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A8,0,Berekening!CY8)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ8,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ8,Berekening!BH8))-CP8","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A8,0,Berekening!DB8)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A8,0,Berekening!DD8)","v":0}]
[6,0.41666666666666669,"2021-11-30",{"$f":"DAYS360(Quickscan!$F$28,C9)/360","v":41.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D9<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D9>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C9,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C9,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C9,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C9)/360","v":121.91666666666667},{"$f":"IF(Quickscan!$H$32<10.5, IF(K9<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K9>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C9,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C9,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C9, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC9, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC9,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC9,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC9,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB9=Berekening!AC9),AND(AC9>=20000,AC9<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D9<Quickscan!$F$31,$R9,$S9),$R9)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K9<Quickscan!$H$31,$R9,$S9), $R9)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D9<Quickscan!$F$31,W9,X9),W9)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K9<Quickscan!$H$31,W9,X9), W9)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C9), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C9, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS9=Berekening!AT9),AND(AT9>=20000,AT9<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D9<Quickscan!$F$31,$T9,$U9),$T9)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K9<Quickscan!$H$31,$T9,$U9), $T9)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D9<Quickscan!$F$31,Y9,Z9),Y9)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K9<Quickscan!$H$31,Y9,Z9), Y9)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C9), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C9, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I9,P9)=I9,IF(Quickscan!$F$32<10.5,IF(D9>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K9>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C9<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1),0)","v":0},{"$f":"IFERROR(IF($C9<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1),0)","v":0},{"$f":"IFERROR(IF($C9<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ9=1,$BL9,$BK9),1),0)","v":0},{"$f":"IFERROR(IF($C9<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ9=1,$BL9,$BK9),1),0)","v":0},{"$f":"IFERROR(IF($C9<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ9=1,$BL9,$BK9),1),0)","v":0},{"$f":"IFERROR(IF($C9<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ9=1,$BL9,$BK9),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C9<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1),0)","v":0},{"$f":"IFERROR(IF($C9<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1),0)","v":0},{"$f":"IFERROR(IF($C9<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1),0)","v":0},{"$f":"IFERROR(IF($C9<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1),0)","v":0},{"$f":"IFERROR(IF($C9<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1),0)","v":0},{"$f":"IFERROR(IF($C9<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1),0)","v":0},null,{"$f":"IFERROR(IF($C9<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A8)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1),0)","v":0},{"$f":"IFERROR(IF($C9<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A8)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1),0)","v":0},{"$f":"IFERROR(IF($C9<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A8)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1),0)","v":0},{"$f":"IFERROR(IF($C9<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A8)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1),0)","v":0},{"$f":"IFERROR(IF($C9<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A8)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1),0)","v":0},{"$f":"IFERROR(IF($C9<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A8)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM9,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV9,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC9,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN9,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW9,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD9,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO9,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX9,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE9,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP9,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY9,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF9,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ9,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ9,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG9,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR9,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA9,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH9,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ9=1,$BL9,$BK9),1)","v":0},0,null,{"$f":"CR10+(AQ9-CR10*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ9-CR10*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR9*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ9,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ9,Berekening!BH9))-BS9","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A9,0,Berekening!CW9)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A9,0,Berekening!CY9)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ9,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ9,Berekening!BH9))-CP9","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A9,0,Berekening!DB9)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A9,0,Berekening!DD9)","v":0}]
[7,0.5,"2021-12-31",{"$f":"DAYS360(Quickscan!$F$28,C10)/360","v":42},{"$f":"IF(Quickscan!$F$32<10.5, IF(D10<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D10>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C10,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C10,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C10,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C10)/360","v":122.00277777777778},{"$f":"IF(Quickscan!$H$32<10.5, IF(K10<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K10>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C10,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C10,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C10, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC10, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC10,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC10,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC10,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB10=Berekening!AC10),AND(AC10>=20000,AC10<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D10<Quickscan!$F$31,$R10,$S10),$R10)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K10<Quickscan!$H$31,$R10,$S10), $R10)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D10<Quickscan!$F$31,W10,X10),W10)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K10<Quickscan!$H$31,W10,X10), W10)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C10), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C10, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS10=Berekening!AT10),AND(AT10>=20000,AT10<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D10<Quickscan!$F$31,$T10,$U10),$T10)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K10<Quickscan!$H$31,$T10,$U10), $T10)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D10<Quickscan!$F$31,Y10,Z10),Y10)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K10<Quickscan!$H$31,Y10,Z10), Y10)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C10), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C10, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I10,P10)=I10,IF(Quickscan!$F$32<10.5,IF(D10>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K10>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C10<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1),0)","v":0},{"$f":"IFERROR(IF($C10<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1),0)","v":0},{"$f":"IFERROR(IF($C10<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ10=1,$BL10,$BK10),1),0)","v":0},{"$f":"IFERROR(IF($C10<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ10=1,$BL10,$BK10),1),0)","v":0},{"$f":"IFERROR(IF($C10<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ10=1,$BL10,$BK10),1),0)","v":0},{"$f":"IFERROR(IF($C10<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ10=1,$BL10,$BK10),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C10<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1),0)","v":0},{"$f":"IFERROR(IF($C10<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1),0)","v":0},{"$f":"IFERROR(IF($C10<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1),0)","v":0},{"$f":"IFERROR(IF($C10<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1),0)","v":0},{"$f":"IFERROR(IF($C10<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1),0)","v":0},{"$f":"IFERROR(IF($C10<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1),0)","v":0},null,{"$f":"IFERROR(IF($C10<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A9)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1),0)","v":0},{"$f":"IFERROR(IF($C10<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A9)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1),0)","v":0},{"$f":"IFERROR(IF($C10<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A9)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1),0)","v":0},{"$f":"IFERROR(IF($C10<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A9)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1),0)","v":0},{"$f":"IFERROR(IF($C10<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A9)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1),0)","v":0},{"$f":"IFERROR(IF($C10<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A9)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM10,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV10,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC10,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN10,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW10,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD10,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO10,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX10,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE10,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP10,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY10,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF10,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ10,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ10,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG10,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR10,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA10,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH10,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ10=1,$BL10,$BK10),1)","v":0},0,null,{"$f":"CR11+(AQ10-CR11*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ10-CR11*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR10*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ10,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ10,Berekening!BH10))-BS10","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A10,0,Berekening!CW10)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A10,0,Berekening!CY10)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ10,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ10,Berekening!BH10))-CP10","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A10,0,Berekening!DB10)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A10,0,Berekening!DD10)","v":0}]
[8,0.58333333333333337,"2022-01-31",{"$f":"DAYS360(Quickscan!$F$28,C11)/360","v":42.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D11<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D11>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C11,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C11,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C11,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C11)/360","v":122.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K11<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K11>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C11,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C11,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C11, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC11, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC11,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC11,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC11,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB11=Berekening!AC11),AND(AC11>=20000,AC11<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D11<Quickscan!$F$31,$R11,$S11),$R11)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K11<Quickscan!$H$31,$R11,$S11), $R11)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D11<Quickscan!$F$31,W11,X11),W11)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K11<Quickscan!$H$31,W11,X11), W11)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C11), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C11, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS11=Berekening!AT11),AND(AT11>=20000,AT11<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D11<Quickscan!$F$31,$T11,$U11),$T11)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K11<Quickscan!$H$31,$T11,$U11), $T11)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D11<Quickscan!$F$31,Y11,Z11),Y11)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K11<Quickscan!$H$31,Y11,Z11), Y11)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C11), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C11, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I11,P11)=I11,IF(Quickscan!$F$32<10.5,IF(D11>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K11>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C11<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1),0)","v":0},{"$f":"IFERROR(IF($C11<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1),0)","v":0},{"$f":"IFERROR(IF($C11<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ11=1,$BL11,$BK11),1),0)","v":0},{"$f":"IFERROR(IF($C11<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ11=1,$BL11,$BK11),1),0)","v":0},{"$f":"IFERROR(IF($C11<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ11=1,$BL11,$BK11),1),0)","v":0},{"$f":"IFERROR(IF($C11<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ11=1,$BL11,$BK11),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C11<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1),0)","v":0},{"$f":"IFERROR(IF($C11<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1),0)","v":0},{"$f":"IFERROR(IF($C11<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1),0)","v":0},{"$f":"IFERROR(IF($C11<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1),0)","v":0},{"$f":"IFERROR(IF($C11<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1),0)","v":0},{"$f":"IFERROR(IF($C11<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1),0)","v":0},null,{"$f":"IFERROR(IF($C11<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A10)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1),0)","v":0},{"$f":"IFERROR(IF($C11<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A10)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1),0)","v":0},{"$f":"IFERROR(IF($C11<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A10)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1),0)","v":0},{"$f":"IFERROR(IF($C11<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A10)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1),0)","v":0},{"$f":"IFERROR(IF($C11<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A10)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1),0)","v":0},{"$f":"IFERROR(IF($C11<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A10)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM11,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV11,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC11,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN11,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW11,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD11,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO11,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX11,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE11,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP11,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY11,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF11,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ11,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ11,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG11,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR11,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA11,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH11,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ11=1,$BL11,$BK11),1)","v":0},0,null,{"$f":"CR12+(AQ11-CR12*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ11-CR12*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR11*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ11,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ11,Berekening!BH11))-BS11","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A11,0,Berekening!CW11)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A11,0,Berekening!CY11)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ11,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ11,Berekening!BH11))-CP11","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A11,0,Berekening!DB11)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A11,0,Berekening!DD11)","v":0}]
[9,0.66666666666666663,"2022-02-28",{"$f":"DAYS360(Quickscan!$F$28,C12)/360","v":42.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D12<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D12>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C12,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C12,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C12,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C12)/360","v":122.16111111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K12<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K12>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C12,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C12,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C12, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC12, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC12,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC12,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC12,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB12=Berekening!AC12),AND(AC12>=20000,AC12<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D12<Quickscan!$F$31,$R12,$S12),$R12)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K12<Quickscan!$H$31,$R12,$S12), $R12)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D12<Quickscan!$F$31,W12,X12),W12)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K12<Quickscan!$H$31,W12,X12), W12)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C12), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C12, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS12=Berekening!AT12),AND(AT12>=20000,AT12<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D12<Quickscan!$F$31,$T12,$U12),$T12)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K12<Quickscan!$H$31,$T12,$U12), $T12)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D12<Quickscan!$F$31,Y12,Z12),Y12)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K12<Quickscan!$H$31,Y12,Z12), Y12)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C12), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C12, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I12,P12)=I12,IF(Quickscan!$F$32<10.5,IF(D12>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K12>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C12<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1),0)","v":0},{"$f":"IFERROR(IF($C12<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1),0)","v":0},{"$f":"IFERROR(IF($C12<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ12=1,$BL12,$BK12),1),0)","v":0},{"$f":"IFERROR(IF($C12<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ12=1,$BL12,$BK12),1),0)","v":0},{"$f":"IFERROR(IF($C12<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ12=1,$BL12,$BK12),1),0)","v":0},{"$f":"IFERROR(IF($C12<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ12=1,$BL12,$BK12),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C12<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1),0)","v":0},{"$f":"IFERROR(IF($C12<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1),0)","v":0},{"$f":"IFERROR(IF($C12<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1),0)","v":0},{"$f":"IFERROR(IF($C12<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1),0)","v":0},{"$f":"IFERROR(IF($C12<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1),0)","v":0},{"$f":"IFERROR(IF($C12<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1),0)","v":0},null,{"$f":"IFERROR(IF($C12<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A11)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1),0)","v":0},{"$f":"IFERROR(IF($C12<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A11)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1),0)","v":0},{"$f":"IFERROR(IF($C12<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A11)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1),0)","v":0},{"$f":"IFERROR(IF($C12<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A11)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1),0)","v":0},{"$f":"IFERROR(IF($C12<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A11)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1),0)","v":0},{"$f":"IFERROR(IF($C12<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A11)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM12,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV12,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC12,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN12,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW12,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD12,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO12,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX12,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE12,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP12,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY12,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF12,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ12,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ12,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG12,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR12,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA12,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH12,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ12=1,$BL12,$BK12),1)","v":0},0,null,{"$f":"CR13+(AQ12-CR13*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ12-CR13*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR12*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ12,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ12,Berekening!BH12))-BS12","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A12,0,Berekening!CW12)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A12,0,Berekening!CY12)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ12,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ12,Berekening!BH12))-CP12","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A12,0,Berekening!DB12)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A12,0,Berekening!DD12)","v":0}]
[10,0.75,"2022-03-31",{"$f":"DAYS360(Quickscan!$F$28,C13)/360","v":42.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D13<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D13>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C13,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C13,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C13,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C13)/360","v":122.25277777777778},{"$f":"IF(Quickscan!$H$32<10.5, IF(K13<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K13>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C13,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C13,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C13, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC13, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC13,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC13,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC13,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB13=Berekening!AC13),AND(AC13>=20000,AC13<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D13<Quickscan!$F$31,$R13,$S13),$R13)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K13<Quickscan!$H$31,$R13,$S13), $R13)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D13<Quickscan!$F$31,W13,X13),W13)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K13<Quickscan!$H$31,W13,X13), W13)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C13), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C13, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS13=Berekening!AT13),AND(AT13>=20000,AT13<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D13<Quickscan!$F$31,$T13,$U13),$T13)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K13<Quickscan!$H$31,$T13,$U13), $T13)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D13<Quickscan!$F$31,Y13,Z13),Y13)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K13<Quickscan!$H$31,Y13,Z13), Y13)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C13), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C13, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I13,P13)=I13,IF(Quickscan!$F$32<10.5,IF(D13>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K13>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C13<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1),0)","v":0},{"$f":"IFERROR(IF($C13<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1),0)","v":0},{"$f":"IFERROR(IF($C13<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ13=1,$BL13,$BK13),1),0)","v":0},{"$f":"IFERROR(IF($C13<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ13=1,$BL13,$BK13),1),0)","v":0},{"$f":"IFERROR(IF($C13<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ13=1,$BL13,$BK13),1),0)","v":0},{"$f":"IFERROR(IF($C13<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ13=1,$BL13,$BK13),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C13<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1),0)","v":0},{"$f":"IFERROR(IF($C13<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1),0)","v":0},{"$f":"IFERROR(IF($C13<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1),0)","v":0},{"$f":"IFERROR(IF($C13<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1),0)","v":0},{"$f":"IFERROR(IF($C13<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1),0)","v":0},{"$f":"IFERROR(IF($C13<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1),0)","v":0},null,{"$f":"IFERROR(IF($C13<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A12)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1),0)","v":0},{"$f":"IFERROR(IF($C13<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A12)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1),0)","v":0},{"$f":"IFERROR(IF($C13<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A12)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1),0)","v":0},{"$f":"IFERROR(IF($C13<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A12)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1),0)","v":0},{"$f":"IFERROR(IF($C13<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A12)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1),0)","v":0},{"$f":"IFERROR(IF($C13<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A12)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM13,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV13,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC13,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN13,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW13,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD13,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO13,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX13,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE13,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP13,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY13,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF13,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ13,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ13,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG13,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR13,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA13,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH13,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ13=1,$BL13,$BK13),1)","v":0},0,null,{"$f":"CR14+(AQ13-CR14*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ13-CR14*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR13*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ13,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ13,Berekening!BH13))-BS13","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A13,0,Berekening!CW13)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A13,0,Berekening!CY13)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ13,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ13,Berekening!BH13))-CP13","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A13,0,Berekening!DB13)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A13,0,Berekening!DD13)","v":0}]
[11,0.83333333333333337,"2022-04-30",{"$f":"DAYS360(Quickscan!$F$28,C14)/360","v":42.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D14<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D14>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C14,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C14,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C14,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C14)/360","v":122.33333333333333},{"$f":"IF(Quickscan!$H$32<10.5, IF(K14<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K14>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C14,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C14,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C14, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC14, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC14,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC14,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC14,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB14=Berekening!AC14),AND(AC14>=20000,AC14<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D14<Quickscan!$F$31,$R14,$S14),$R14)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K14<Quickscan!$H$31,$R14,$S14), $R14)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D14<Quickscan!$F$31,W14,X14),W14)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K14<Quickscan!$H$31,W14,X14), W14)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C14), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C14, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS14=Berekening!AT14),AND(AT14>=20000,AT14<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D14<Quickscan!$F$31,$T14,$U14),$T14)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K14<Quickscan!$H$31,$T14,$U14), $T14)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D14<Quickscan!$F$31,Y14,Z14),Y14)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K14<Quickscan!$H$31,Y14,Z14), Y14)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C14), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C14, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I14,P14)=I14,IF(Quickscan!$F$32<10.5,IF(D14>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K14>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C14<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1),0)","v":0},{"$f":"IFERROR(IF($C14<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1),0)","v":0},{"$f":"IFERROR(IF($C14<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ14=1,$BL14,$BK14),1),0)","v":0},{"$f":"IFERROR(IF($C14<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ14=1,$BL14,$BK14),1),0)","v":0},{"$f":"IFERROR(IF($C14<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ14=1,$BL14,$BK14),1),0)","v":0},{"$f":"IFERROR(IF($C14<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ14=1,$BL14,$BK14),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C14<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1),0)","v":0},{"$f":"IFERROR(IF($C14<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1),0)","v":0},{"$f":"IFERROR(IF($C14<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1),0)","v":0},{"$f":"IFERROR(IF($C14<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1),0)","v":0},{"$f":"IFERROR(IF($C14<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1),0)","v":0},{"$f":"IFERROR(IF($C14<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1),0)","v":0},null,{"$f":"IFERROR(IF($C14<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A13)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1),0)","v":0},{"$f":"IFERROR(IF($C14<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A13)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1),0)","v":0},{"$f":"IFERROR(IF($C14<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A13)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1),0)","v":0},{"$f":"IFERROR(IF($C14<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A13)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1),0)","v":0},{"$f":"IFERROR(IF($C14<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A13)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1),0)","v":0},{"$f":"IFERROR(IF($C14<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A13)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM14,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV14,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC14,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN14,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW14,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD14,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO14,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX14,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE14,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP14,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY14,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF14,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ14,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ14,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG14,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR14,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA14,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH14,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ14=1,$BL14,$BK14),1)","v":0},0,null,{"$f":"CR15+(AQ14-CR15*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ14-CR15*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR14*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ14,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ14,Berekening!BH14))-BS14","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A14,0,Berekening!CW14)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A14,0,Berekening!CY14)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ14,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ14,Berekening!BH14))-CP14","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A14,0,Berekening!DB14)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A14,0,Berekening!DD14)","v":0}]
[12,0.91666666666666663,"2022-05-31",{"$f":"DAYS360(Quickscan!$F$28,C15)/360","v":42.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D15<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D15>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C15,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C15,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C15,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C15)/360","v":122.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K15<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K15>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C15,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C15,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C15, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC15, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC15,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC15,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC15,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB15=Berekening!AC15),AND(AC15>=20000,AC15<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D15<Quickscan!$F$31,$R15,$S15),$R15)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K15<Quickscan!$H$31,$R15,$S15), $R15)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D15<Quickscan!$F$31,W15,X15),W15)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K15<Quickscan!$H$31,W15,X15), W15)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C15), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C15, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS15=Berekening!AT15),AND(AT15>=20000,AT15<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D15<Quickscan!$F$31,$T15,$U15),$T15)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K15<Quickscan!$H$31,$T15,$U15), $T15)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D15<Quickscan!$F$31,Y15,Z15),Y15)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K15<Quickscan!$H$31,Y15,Z15), Y15)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C15), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C15, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I15,P15)=I15,IF(Quickscan!$F$32<10.5,IF(D15>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K15>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C15<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1),0)","v":0},{"$f":"IFERROR(IF($C15<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1),0)","v":0},{"$f":"IFERROR(IF($C15<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ15=1,$BL15,$BK15),1),0)","v":0},{"$f":"IFERROR(IF($C15<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ15=1,$BL15,$BK15),1),0)","v":0},{"$f":"IFERROR(IF($C15<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ15=1,$BL15,$BK15),1),0)","v":0},{"$f":"IFERROR(IF($C15<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ15=1,$BL15,$BK15),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C15<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1),0)","v":0},{"$f":"IFERROR(IF($C15<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1),0)","v":0},{"$f":"IFERROR(IF($C15<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1),0)","v":0},{"$f":"IFERROR(IF($C15<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1),0)","v":0},{"$f":"IFERROR(IF($C15<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1),0)","v":0},{"$f":"IFERROR(IF($C15<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1),0)","v":0},null,{"$f":"IFERROR(IF($C15<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A14)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1),0)","v":0},{"$f":"IFERROR(IF($C15<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A14)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1),0)","v":0},{"$f":"IFERROR(IF($C15<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A14)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1),0)","v":0},{"$f":"IFERROR(IF($C15<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A14)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1),0)","v":0},{"$f":"IFERROR(IF($C15<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A14)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1),0)","v":0},{"$f":"IFERROR(IF($C15<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A14)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM15,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV15,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC15,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN15,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW15,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD15,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO15,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX15,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE15,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP15,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY15,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF15,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ15,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ15,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG15,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR15,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA15,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH15,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ15=1,$BL15,$BK15),1)","v":0},0,null,{"$f":"CR16+(AQ15-CR16*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ15-CR16*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR15*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ15,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ15,Berekening!BH15))-BS15","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A15,0,Berekening!CW15)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A15,0,Berekening!CY15)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ15,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ15,Berekening!BH15))-CP15","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A15,0,Berekening!DB15)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A15,0,Berekening!DD15)","v":0}]
[13,1,"2022-06-30",{"$f":"DAYS360(Quickscan!$F$28,C16)/360","v":42.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D16<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D16>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C16,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C16,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C16,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C16)/360","v":122.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K16<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K16>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C16,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C16,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C16, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC16, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC16,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC16,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC16,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB16=Berekening!AC16),AND(AC16>=20000,AC16<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D16<Quickscan!$F$31,$R16,$S16),$R16)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K16<Quickscan!$H$31,$R16,$S16), $R16)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D16<Quickscan!$F$31,W16,X16),W16)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K16<Quickscan!$H$31,W16,X16), W16)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C16), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C16, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS16=Berekening!AT16),AND(AT16>=20000,AT16<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D16<Quickscan!$F$31,$T16,$U16),$T16)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K16<Quickscan!$H$31,$T16,$U16), $T16)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D16<Quickscan!$F$31,Y16,Z16),Y16)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K16<Quickscan!$H$31,Y16,Z16), Y16)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C16), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C16, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I16,P16)=I16,IF(Quickscan!$F$32<10.5,IF(D16>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K16>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C16<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1),0)","v":0},{"$f":"IFERROR(IF($C16<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1),0)","v":0},{"$f":"IFERROR(IF($C16<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ16=1,$BL16,$BK16),1),0)","v":0},{"$f":"IFERROR(IF($C16<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ16=1,$BL16,$BK16),1),0)","v":0},{"$f":"IFERROR(IF($C16<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ16=1,$BL16,$BK16),1),0)","v":0},{"$f":"IFERROR(IF($C16<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ16=1,$BL16,$BK16),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C16<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1),0)","v":0},{"$f":"IFERROR(IF($C16<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1),0)","v":0},{"$f":"IFERROR(IF($C16<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1),0)","v":0},{"$f":"IFERROR(IF($C16<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1),0)","v":0},{"$f":"IFERROR(IF($C16<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1),0)","v":0},{"$f":"IFERROR(IF($C16<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1),0)","v":0},null,{"$f":"IFERROR(IF($C16<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A15)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1),0)","v":0},{"$f":"IFERROR(IF($C16<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A15)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1),0)","v":0},{"$f":"IFERROR(IF($C16<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A15)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1),0)","v":0},{"$f":"IFERROR(IF($C16<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A15)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1),0)","v":0},{"$f":"IFERROR(IF($C16<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A15)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1),0)","v":0},{"$f":"IFERROR(IF($C16<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A15)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM16,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV16,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC16,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN16,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW16,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD16,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO16,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX16,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE16,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP16,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY16,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF16,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ16,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ16,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG16,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR16,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA16,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH16,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ16=1,$BL16,$BK16),1)","v":0},0,null,{"$f":"CR17+(AQ16-CR17*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ16-CR17*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR16*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ16,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ16,Berekening!BH16))-BS16","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A16,0,Berekening!CW16)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A16,0,Berekening!CY16)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ16,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ16,Berekening!BH16))-CP16","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A16,0,Berekening!DB16)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A16,0,Berekening!DD16)","v":0}]
[14,1.0833333333333333,"2022-07-31",{"$f":"DAYS360(Quickscan!$F$28,C17)/360","v":42.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D17<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D17>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C17,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C17,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C17,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C17)/360","v":122.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K17<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K17>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C17,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C17,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C17, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC17, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC17,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC17,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC17,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB17=Berekening!AC17),AND(AC17>=20000,AC17<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D17<Quickscan!$F$31,$R17,$S17),$R17)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K17<Quickscan!$H$31,$R17,$S17), $R17)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D17<Quickscan!$F$31,W17,X17),W17)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K17<Quickscan!$H$31,W17,X17), W17)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C17), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C17, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS17=Berekening!AT17),AND(AT17>=20000,AT17<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D17<Quickscan!$F$31,$T17,$U17),$T17)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K17<Quickscan!$H$31,$T17,$U17), $T17)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D17<Quickscan!$F$31,Y17,Z17),Y17)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K17<Quickscan!$H$31,Y17,Z17), Y17)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C17), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C17, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I17,P17)=I17,IF(Quickscan!$F$32<10.5,IF(D17>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K17>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C17<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1),0)","v":0},{"$f":"IFERROR(IF($C17<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1),0)","v":0},{"$f":"IFERROR(IF($C17<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ17=1,$BL17,$BK17),1),0)","v":0},{"$f":"IFERROR(IF($C17<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ17=1,$BL17,$BK17),1),0)","v":0},{"$f":"IFERROR(IF($C17<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ17=1,$BL17,$BK17),1),0)","v":0},{"$f":"IFERROR(IF($C17<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ17=1,$BL17,$BK17),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C17<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1),0)","v":0},{"$f":"IFERROR(IF($C17<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1),0)","v":0},{"$f":"IFERROR(IF($C17<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1),0)","v":0},{"$f":"IFERROR(IF($C17<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1),0)","v":0},{"$f":"IFERROR(IF($C17<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1),0)","v":0},{"$f":"IFERROR(IF($C17<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1),0)","v":0},null,{"$f":"IFERROR(IF($C17<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A16)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1),0)","v":0},{"$f":"IFERROR(IF($C17<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A16)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1),0)","v":0},{"$f":"IFERROR(IF($C17<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A16)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1),0)","v":0},{"$f":"IFERROR(IF($C17<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A16)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1),0)","v":0},{"$f":"IFERROR(IF($C17<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A16)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1),0)","v":0},{"$f":"IFERROR(IF($C17<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A16)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM17,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV17,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC17,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN17,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW17,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD17,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO17,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX17,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE17,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP17,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY17,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF17,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ17,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ17,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG17,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR17,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA17,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH17,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ17=1,$BL17,$BK17),1)","v":0},0,null,{"$f":"CR18+(AQ17-CR18*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ17-CR18*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR17*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ17,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ17,Berekening!BH17))-BS17","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A17,0,Berekening!CW17)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A17,0,Berekening!CY17)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ17,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ17,Berekening!BH17))-CP17","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A17,0,Berekening!DB17)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A17,0,Berekening!DD17)","v":0}]
[15,1.1666666666666667,"2022-08-31",{"$f":"DAYS360(Quickscan!$F$28,C18)/360","v":42.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D18<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D18>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C18,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C18,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C18,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C18)/360","v":122.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K18<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K18>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C18,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C18,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C18, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC18, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC18,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC18,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC18,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB18=Berekening!AC18),AND(AC18>=20000,AC18<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D18<Quickscan!$F$31,$R18,$S18),$R18)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K18<Quickscan!$H$31,$R18,$S18), $R18)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D18<Quickscan!$F$31,W18,X18),W18)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K18<Quickscan!$H$31,W18,X18), W18)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C18), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C18, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS18=Berekening!AT18),AND(AT18>=20000,AT18<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D18<Quickscan!$F$31,$T18,$U18),$T18)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K18<Quickscan!$H$31,$T18,$U18), $T18)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D18<Quickscan!$F$31,Y18,Z18),Y18)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K18<Quickscan!$H$31,Y18,Z18), Y18)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C18), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C18, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I18,P18)=I18,IF(Quickscan!$F$32<10.5,IF(D18>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K18>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C18<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1),0)","v":0},{"$f":"IFERROR(IF($C18<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1),0)","v":0},{"$f":"IFERROR(IF($C18<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ18=1,$BL18,$BK18),1),0)","v":0},{"$f":"IFERROR(IF($C18<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ18=1,$BL18,$BK18),1),0)","v":0},{"$f":"IFERROR(IF($C18<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ18=1,$BL18,$BK18),1),0)","v":0},{"$f":"IFERROR(IF($C18<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ18=1,$BL18,$BK18),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C18<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1),0)","v":0},{"$f":"IFERROR(IF($C18<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1),0)","v":0},{"$f":"IFERROR(IF($C18<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1),0)","v":0},{"$f":"IFERROR(IF($C18<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1),0)","v":0},{"$f":"IFERROR(IF($C18<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1),0)","v":0},{"$f":"IFERROR(IF($C18<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1),0)","v":0},null,{"$f":"IFERROR(IF($C18<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A17)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1),0)","v":0},{"$f":"IFERROR(IF($C18<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A17)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1),0)","v":0},{"$f":"IFERROR(IF($C18<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A17)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1),0)","v":0},{"$f":"IFERROR(IF($C18<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A17)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1),0)","v":0},{"$f":"IFERROR(IF($C18<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A17)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1),0)","v":0},{"$f":"IFERROR(IF($C18<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A17)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM18,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV18,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC18,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN18,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW18,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD18,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO18,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX18,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE18,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP18,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY18,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF18,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ18,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ18,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG18,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR18,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA18,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH18,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ18=1,$BL18,$BK18),1)","v":0},0,null,{"$f":"CR19+(AQ18-CR19*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ18-CR19*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR18*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ18,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ18,Berekening!BH18))-BS18","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A18,0,Berekening!CW18)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A18,0,Berekening!CY18)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ18,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ18,Berekening!BH18))-CP18","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A18,0,Berekening!DB18)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A18,0,Berekening!DD18)","v":0}]
[16,1.25,"2022-09-30",{"$f":"DAYS360(Quickscan!$F$28,C19)/360","v":42.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D19<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D19>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C19,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C19,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C19,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C19)/360","v":122.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K19<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K19>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C19,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C19,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C19, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC19, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC19,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC19,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC19,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB19=Berekening!AC19),AND(AC19>=20000,AC19<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D19<Quickscan!$F$31,$R19,$S19),$R19)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K19<Quickscan!$H$31,$R19,$S19), $R19)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D19<Quickscan!$F$31,W19,X19),W19)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K19<Quickscan!$H$31,W19,X19), W19)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C19), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C19, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS19=Berekening!AT19),AND(AT19>=20000,AT19<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D19<Quickscan!$F$31,$T19,$U19),$T19)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K19<Quickscan!$H$31,$T19,$U19), $T19)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D19<Quickscan!$F$31,Y19,Z19),Y19)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K19<Quickscan!$H$31,Y19,Z19), Y19)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C19), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C19, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I19,P19)=I19,IF(Quickscan!$F$32<10.5,IF(D19>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K19>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C19<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1),0)","v":0},{"$f":"IFERROR(IF($C19<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1),0)","v":0},{"$f":"IFERROR(IF($C19<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ19=1,$BL19,$BK19),1),0)","v":0},{"$f":"IFERROR(IF($C19<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ19=1,$BL19,$BK19),1),0)","v":0},{"$f":"IFERROR(IF($C19<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ19=1,$BL19,$BK19),1),0)","v":0},{"$f":"IFERROR(IF($C19<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ19=1,$BL19,$BK19),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C19<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1),0)","v":0},{"$f":"IFERROR(IF($C19<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1),0)","v":0},{"$f":"IFERROR(IF($C19<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1),0)","v":0},{"$f":"IFERROR(IF($C19<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1),0)","v":0},{"$f":"IFERROR(IF($C19<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1),0)","v":0},{"$f":"IFERROR(IF($C19<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1),0)","v":0},null,{"$f":"IFERROR(IF($C19<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A18)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1),0)","v":0},{"$f":"IFERROR(IF($C19<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A18)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1),0)","v":0},{"$f":"IFERROR(IF($C19<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A18)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1),0)","v":0},{"$f":"IFERROR(IF($C19<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A18)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1),0)","v":0},{"$f":"IFERROR(IF($C19<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A18)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1),0)","v":0},{"$f":"IFERROR(IF($C19<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A18)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM19,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV19,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC19,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN19,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW19,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD19,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO19,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX19,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE19,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP19,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY19,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF19,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ19,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ19,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG19,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR19,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA19,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH19,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ19=1,$BL19,$BK19),1)","v":0},0,null,{"$f":"CR20+(AQ19-CR20*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ19-CR20*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR19*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ19,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ19,Berekening!BH19))-BS19","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A19,0,Berekening!CW19)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A19,0,Berekening!CY19)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ19,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ19,Berekening!BH19))-CP19","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A19,0,Berekening!DB19)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A19,0,Berekening!DD19)","v":0}]
[17,1.3333333333333333,"2022-10-31",{"$f":"DAYS360(Quickscan!$F$28,C20)/360","v":42.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D20<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D20>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C20,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C20,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C20,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C20)/360","v":122.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K20<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K20>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C20,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C20,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C20, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC20, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC20,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC20,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC20,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB20=Berekening!AC20),AND(AC20>=20000,AC20<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D20<Quickscan!$F$31,$R20,$S20),$R20)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K20<Quickscan!$H$31,$R20,$S20), $R20)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D20<Quickscan!$F$31,W20,X20),W20)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K20<Quickscan!$H$31,W20,X20), W20)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C20), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C20, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS20=Berekening!AT20),AND(AT20>=20000,AT20<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D20<Quickscan!$F$31,$T20,$U20),$T20)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K20<Quickscan!$H$31,$T20,$U20), $T20)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D20<Quickscan!$F$31,Y20,Z20),Y20)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K20<Quickscan!$H$31,Y20,Z20), Y20)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C20), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C20, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I20,P20)=I20,IF(Quickscan!$F$32<10.5,IF(D20>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K20>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C20<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1),0)","v":0},{"$f":"IFERROR(IF($C20<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1),0)","v":0},{"$f":"IFERROR(IF($C20<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ20=1,$BL20,$BK20),1),0)","v":0},{"$f":"IFERROR(IF($C20<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ20=1,$BL20,$BK20),1),0)","v":0},{"$f":"IFERROR(IF($C20<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ20=1,$BL20,$BK20),1),0)","v":0},{"$f":"IFERROR(IF($C20<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ20=1,$BL20,$BK20),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C20<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1),0)","v":0},{"$f":"IFERROR(IF($C20<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1),0)","v":0},{"$f":"IFERROR(IF($C20<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1),0)","v":0},{"$f":"IFERROR(IF($C20<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1),0)","v":0},{"$f":"IFERROR(IF($C20<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1),0)","v":0},{"$f":"IFERROR(IF($C20<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1),0)","v":0},null,{"$f":"IFERROR(IF($C20<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A19)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1),0)","v":0},{"$f":"IFERROR(IF($C20<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A19)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1),0)","v":0},{"$f":"IFERROR(IF($C20<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A19)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1),0)","v":0},{"$f":"IFERROR(IF($C20<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A19)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1),0)","v":0},{"$f":"IFERROR(IF($C20<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A19)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1),0)","v":0},{"$f":"IFERROR(IF($C20<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A19)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM20,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV20,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC20,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN20,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW20,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD20,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO20,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX20,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE20,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP20,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY20,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF20,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ20,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ20,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG20,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR20,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA20,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH20,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ20=1,$BL20,$BK20),1)","v":0},0,null,{"$f":"CR21+(AQ20-CR21*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ20-CR21*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR20*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ20,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ20,Berekening!BH20))-BS20","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A20,0,Berekening!CW20)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A20,0,Berekening!CY20)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ20,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ20,Berekening!BH20))-CP20","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A20,0,Berekening!DB20)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A20,0,Berekening!DD20)","v":0}]
[18,1.4166666666666667,"2022-11-30",{"$f":"DAYS360(Quickscan!$F$28,C21)/360","v":42.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D21<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D21>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C21,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C21,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C21,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C21)/360","v":122.91666666666667},{"$f":"IF(Quickscan!$H$32<10.5, IF(K21<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K21>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C21,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C21,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C21, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC21, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC21,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC21,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC21,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB21=Berekening!AC21),AND(AC21>=20000,AC21<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D21<Quickscan!$F$31,$R21,$S21),$R21)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K21<Quickscan!$H$31,$R21,$S21), $R21)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D21<Quickscan!$F$31,W21,X21),W21)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K21<Quickscan!$H$31,W21,X21), W21)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C21), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C21, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS21=Berekening!AT21),AND(AT21>=20000,AT21<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D21<Quickscan!$F$31,$T21,$U21),$T21)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K21<Quickscan!$H$31,$T21,$U21), $T21)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D21<Quickscan!$F$31,Y21,Z21),Y21)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K21<Quickscan!$H$31,Y21,Z21), Y21)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C21), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C21, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I21,P21)=I21,IF(Quickscan!$F$32<10.5,IF(D21>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K21>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C21<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1),0)","v":0},{"$f":"IFERROR(IF($C21<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1),0)","v":0},{"$f":"IFERROR(IF($C21<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ21=1,$BL21,$BK21),1),0)","v":0},{"$f":"IFERROR(IF($C21<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ21=1,$BL21,$BK21),1),0)","v":0},{"$f":"IFERROR(IF($C21<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ21=1,$BL21,$BK21),1),0)","v":0},{"$f":"IFERROR(IF($C21<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ21=1,$BL21,$BK21),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C21<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1),0)","v":0},{"$f":"IFERROR(IF($C21<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1),0)","v":0},{"$f":"IFERROR(IF($C21<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1),0)","v":0},{"$f":"IFERROR(IF($C21<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1),0)","v":0},{"$f":"IFERROR(IF($C21<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1),0)","v":0},{"$f":"IFERROR(IF($C21<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1),0)","v":0},null,{"$f":"IFERROR(IF($C21<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A20)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1),0)","v":0},{"$f":"IFERROR(IF($C21<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A20)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1),0)","v":0},{"$f":"IFERROR(IF($C21<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A20)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1),0)","v":0},{"$f":"IFERROR(IF($C21<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A20)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1),0)","v":0},{"$f":"IFERROR(IF($C21<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A20)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1),0)","v":0},{"$f":"IFERROR(IF($C21<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A20)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM21,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV21,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC21,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN21,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW21,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD21,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO21,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX21,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE21,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP21,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY21,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF21,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ21,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ21,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG21,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR21,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA21,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH21,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ21=1,$BL21,$BK21),1)","v":0},0,null,{"$f":"CR22+(AQ21-CR22*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ21-CR22*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR21*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ21,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ21,Berekening!BH21))-BS21","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A21,0,Berekening!CW21)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A21,0,Berekening!CY21)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ21,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ21,Berekening!BH21))-CP21","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A21,0,Berekening!DB21)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A21,0,Berekening!DD21)","v":0}]
[19,1.5,"2022-12-31",{"$f":"DAYS360(Quickscan!$F$28,C22)/360","v":43},{"$f":"IF(Quickscan!$F$32<10.5, IF(D22<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D22>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C22,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C22,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C22,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C22)/360","v":123.00277777777778},{"$f":"IF(Quickscan!$H$32<10.5, IF(K22<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K22>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C22,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C22,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C22, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC22, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC22,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC22,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC22,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB22=Berekening!AC22),AND(AC22>=20000,AC22<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D22<Quickscan!$F$31,$R22,$S22),$R22)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K22<Quickscan!$H$31,$R22,$S22), $R22)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D22<Quickscan!$F$31,W22,X22),W22)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K22<Quickscan!$H$31,W22,X22), W22)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C22), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C22, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS22=Berekening!AT22),AND(AT22>=20000,AT22<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D22<Quickscan!$F$31,$T22,$U22),$T22)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K22<Quickscan!$H$31,$T22,$U22), $T22)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D22<Quickscan!$F$31,Y22,Z22),Y22)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K22<Quickscan!$H$31,Y22,Z22), Y22)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C22), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C22, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I22,P22)=I22,IF(Quickscan!$F$32<10.5,IF(D22>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K22>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C22<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1),0)","v":0},{"$f":"IFERROR(IF($C22<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1),0)","v":0},{"$f":"IFERROR(IF($C22<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ22=1,$BL22,$BK22),1),0)","v":0},{"$f":"IFERROR(IF($C22<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ22=1,$BL22,$BK22),1),0)","v":0},{"$f":"IFERROR(IF($C22<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ22=1,$BL22,$BK22),1),0)","v":0},{"$f":"IFERROR(IF($C22<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ22=1,$BL22,$BK22),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C22<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1),0)","v":0},{"$f":"IFERROR(IF($C22<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1),0)","v":0},{"$f":"IFERROR(IF($C22<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1),0)","v":0},{"$f":"IFERROR(IF($C22<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1),0)","v":0},{"$f":"IFERROR(IF($C22<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1),0)","v":0},{"$f":"IFERROR(IF($C22<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1),0)","v":0},null,{"$f":"IFERROR(IF($C22<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A21)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1),0)","v":0},{"$f":"IFERROR(IF($C22<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A21)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1),0)","v":0},{"$f":"IFERROR(IF($C22<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A21)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1),0)","v":0},{"$f":"IFERROR(IF($C22<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A21)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1),0)","v":0},{"$f":"IFERROR(IF($C22<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A21)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1),0)","v":0},{"$f":"IFERROR(IF($C22<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A21)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM22,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV22,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC22,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN22,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW22,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD22,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO22,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX22,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE22,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP22,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY22,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF22,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ22,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ22,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG22,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR22,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA22,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH22,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ22=1,$BL22,$BK22),1)","v":0},0,null,{"$f":"CR23+(AQ22-CR23*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ22-CR23*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR22*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ22,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ22,Berekening!BH22))-BS22","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A22,0,Berekening!CW22)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A22,0,Berekening!CY22)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ22,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ22,Berekening!BH22))-CP22","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A22,0,Berekening!DB22)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A22,0,Berekening!DD22)","v":0}]
[20,1.5833333333333333,"2023-01-31",{"$f":"DAYS360(Quickscan!$F$28,C23)/360","v":43.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D23<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D23>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C23,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C23,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C23,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C23)/360","v":123.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K23<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K23>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C23,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C23,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C23, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC23, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC23,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC23,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC23,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB23=Berekening!AC23),AND(AC23>=20000,AC23<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D23<Quickscan!$F$31,$R23,$S23),$R23)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K23<Quickscan!$H$31,$R23,$S23), $R23)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D23<Quickscan!$F$31,W23,X23),W23)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K23<Quickscan!$H$31,W23,X23), W23)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C23), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C23, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS23=Berekening!AT23),AND(AT23>=20000,AT23<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D23<Quickscan!$F$31,$T23,$U23),$T23)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K23<Quickscan!$H$31,$T23,$U23), $T23)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D23<Quickscan!$F$31,Y23,Z23),Y23)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K23<Quickscan!$H$31,Y23,Z23), Y23)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C23), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C23, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I23,P23)=I23,IF(Quickscan!$F$32<10.5,IF(D23>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K23>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C23<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1),0)","v":0},{"$f":"IFERROR(IF($C23<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1),0)","v":0},{"$f":"IFERROR(IF($C23<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ23=1,$BL23,$BK23),1),0)","v":0},{"$f":"IFERROR(IF($C23<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ23=1,$BL23,$BK23),1),0)","v":0},{"$f":"IFERROR(IF($C23<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ23=1,$BL23,$BK23),1),0)","v":0},{"$f":"IFERROR(IF($C23<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ23=1,$BL23,$BK23),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C23<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1),0)","v":0},{"$f":"IFERROR(IF($C23<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1),0)","v":0},{"$f":"IFERROR(IF($C23<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1),0)","v":0},{"$f":"IFERROR(IF($C23<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1),0)","v":0},{"$f":"IFERROR(IF($C23<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1),0)","v":0},{"$f":"IFERROR(IF($C23<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1),0)","v":0},null,{"$f":"IFERROR(IF($C23<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A22)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1),0)","v":0},{"$f":"IFERROR(IF($C23<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A22)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1),0)","v":0},{"$f":"IFERROR(IF($C23<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A22)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1),0)","v":0},{"$f":"IFERROR(IF($C23<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A22)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1),0)","v":0},{"$f":"IFERROR(IF($C23<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A22)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1),0)","v":0},{"$f":"IFERROR(IF($C23<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A22)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM23,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV23,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC23,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN23,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW23,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD23,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO23,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX23,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE23,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP23,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY23,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF23,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ23,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ23,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG23,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR23,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA23,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH23,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ23=1,$BL23,$BK23),1)","v":0},0,null,{"$f":"CR24+(AQ23-CR24*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ23-CR24*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR23*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ23,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ23,Berekening!BH23))-BS23","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A23,0,Berekening!CW23)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A23,0,Berekening!CY23)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ23,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ23,Berekening!BH23))-CP23","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A23,0,Berekening!DB23)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A23,0,Berekening!DD23)","v":0}]
[21,1.6666666666666667,"2023-02-28",{"$f":"DAYS360(Quickscan!$F$28,C24)/360","v":43.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D24<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D24>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C24,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C24,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C24,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C24)/360","v":123.16111111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K24<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K24>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C24,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C24,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C24, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC24, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC24,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC24,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC24,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB24=Berekening!AC24),AND(AC24>=20000,AC24<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D24<Quickscan!$F$31,$R24,$S24),$R24)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K24<Quickscan!$H$31,$R24,$S24), $R24)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D24<Quickscan!$F$31,W24,X24),W24)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K24<Quickscan!$H$31,W24,X24), W24)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C24), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C24, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS24=Berekening!AT24),AND(AT24>=20000,AT24<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D24<Quickscan!$F$31,$T24,$U24),$T24)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K24<Quickscan!$H$31,$T24,$U24), $T24)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D24<Quickscan!$F$31,Y24,Z24),Y24)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K24<Quickscan!$H$31,Y24,Z24), Y24)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C24), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C24, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I24,P24)=I24,IF(Quickscan!$F$32<10.5,IF(D24>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K24>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C24<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1),0)","v":0},{"$f":"IFERROR(IF($C24<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1),0)","v":0},{"$f":"IFERROR(IF($C24<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ24=1,$BL24,$BK24),1),0)","v":0},{"$f":"IFERROR(IF($C24<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ24=1,$BL24,$BK24),1),0)","v":0},{"$f":"IFERROR(IF($C24<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ24=1,$BL24,$BK24),1),0)","v":0},{"$f":"IFERROR(IF($C24<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ24=1,$BL24,$BK24),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C24<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1),0)","v":0},{"$f":"IFERROR(IF($C24<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1),0)","v":0},{"$f":"IFERROR(IF($C24<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1),0)","v":0},{"$f":"IFERROR(IF($C24<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1),0)","v":0},{"$f":"IFERROR(IF($C24<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1),0)","v":0},{"$f":"IFERROR(IF($C24<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1),0)","v":0},null,{"$f":"IFERROR(IF($C24<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A23)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1),0)","v":0},{"$f":"IFERROR(IF($C24<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A23)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1),0)","v":0},{"$f":"IFERROR(IF($C24<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A23)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1),0)","v":0},{"$f":"IFERROR(IF($C24<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A23)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1),0)","v":0},{"$f":"IFERROR(IF($C24<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A23)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1),0)","v":0},{"$f":"IFERROR(IF($C24<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A23)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM24,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV24,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC24,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN24,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW24,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD24,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO24,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX24,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE24,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP24,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY24,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF24,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ24,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ24,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG24,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR24,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA24,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH24,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ24=1,$BL24,$BK24),1)","v":0},0,null,{"$f":"CR25+(AQ24-CR25*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ24-CR25*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR24*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ24,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ24,Berekening!BH24))-BS24","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A24,0,Berekening!CW24)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A24,0,Berekening!CY24)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ24,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ24,Berekening!BH24))-CP24","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A24,0,Berekening!DB24)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A24,0,Berekening!DD24)","v":0}]
[22,1.75,"2023-03-31",{"$f":"DAYS360(Quickscan!$F$28,C25)/360","v":43.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D25<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D25>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C25,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C25,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C25,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C25)/360","v":123.25277777777778},{"$f":"IF(Quickscan!$H$32<10.5, IF(K25<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K25>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C25,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C25,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C25, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC25, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC25,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC25,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC25,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB25=Berekening!AC25),AND(AC25>=20000,AC25<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D25<Quickscan!$F$31,$R25,$S25),$R25)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K25<Quickscan!$H$31,$R25,$S25), $R25)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D25<Quickscan!$F$31,W25,X25),W25)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K25<Quickscan!$H$31,W25,X25), W25)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C25), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C25, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS25=Berekening!AT25),AND(AT25>=20000,AT25<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D25<Quickscan!$F$31,$T25,$U25),$T25)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K25<Quickscan!$H$31,$T25,$U25), $T25)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D25<Quickscan!$F$31,Y25,Z25),Y25)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K25<Quickscan!$H$31,Y25,Z25), Y25)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C25), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C25, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I25,P25)=I25,IF(Quickscan!$F$32<10.5,IF(D25>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K25>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C25<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1),0)","v":0},{"$f":"IFERROR(IF($C25<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1),0)","v":0},{"$f":"IFERROR(IF($C25<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ25=1,$BL25,$BK25),1),0)","v":0},{"$f":"IFERROR(IF($C25<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ25=1,$BL25,$BK25),1),0)","v":0},{"$f":"IFERROR(IF($C25<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ25=1,$BL25,$BK25),1),0)","v":0},{"$f":"IFERROR(IF($C25<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ25=1,$BL25,$BK25),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C25<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1),0)","v":0},{"$f":"IFERROR(IF($C25<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1),0)","v":0},{"$f":"IFERROR(IF($C25<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1),0)","v":0},{"$f":"IFERROR(IF($C25<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1),0)","v":0},{"$f":"IFERROR(IF($C25<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1),0)","v":0},{"$f":"IFERROR(IF($C25<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1),0)","v":0},null,{"$f":"IFERROR(IF($C25<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A24)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1),0)","v":0},{"$f":"IFERROR(IF($C25<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A24)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1),0)","v":0},{"$f":"IFERROR(IF($C25<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A24)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1),0)","v":0},{"$f":"IFERROR(IF($C25<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A24)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1),0)","v":0},{"$f":"IFERROR(IF($C25<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A24)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1),0)","v":0},{"$f":"IFERROR(IF($C25<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A24)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM25,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV25,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC25,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN25,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW25,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD25,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO25,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX25,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE25,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP25,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY25,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF25,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ25,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ25,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG25,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR25,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA25,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH25,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ25=1,$BL25,$BK25),1)","v":0},0,null,{"$f":"CR26+(AQ25-CR26*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ25-CR26*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR25*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ25,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ25,Berekening!BH25))-BS25","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A25,0,Berekening!CW25)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A25,0,Berekening!CY25)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ25,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ25,Berekening!BH25))-CP25","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A25,0,Berekening!DB25)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A25,0,Berekening!DD25)","v":0}]
[23,1.8333333333333333,"2023-04-30",{"$f":"DAYS360(Quickscan!$F$28,C26)/360","v":43.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D26<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D26>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C26,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C26,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C26,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C26)/360","v":123.33333333333333},{"$f":"IF(Quickscan!$H$32<10.5, IF(K26<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K26>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C26,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C26,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C26, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC26, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC26,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC26,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC26,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB26=Berekening!AC26),AND(AC26>=20000,AC26<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D26<Quickscan!$F$31,$R26,$S26),$R26)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K26<Quickscan!$H$31,$R26,$S26), $R26)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D26<Quickscan!$F$31,W26,X26),W26)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K26<Quickscan!$H$31,W26,X26), W26)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C26), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C26, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS26=Berekening!AT26),AND(AT26>=20000,AT26<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D26<Quickscan!$F$31,$T26,$U26),$T26)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K26<Quickscan!$H$31,$T26,$U26), $T26)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D26<Quickscan!$F$31,Y26,Z26),Y26)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K26<Quickscan!$H$31,Y26,Z26), Y26)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C26), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C26, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I26,P26)=I26,IF(Quickscan!$F$32<10.5,IF(D26>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K26>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C26<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1),0)","v":0},{"$f":"IFERROR(IF($C26<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1),0)","v":0},{"$f":"IFERROR(IF($C26<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ26=1,$BL26,$BK26),1),0)","v":0},{"$f":"IFERROR(IF($C26<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ26=1,$BL26,$BK26),1),0)","v":0},{"$f":"IFERROR(IF($C26<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ26=1,$BL26,$BK26),1),0)","v":0},{"$f":"IFERROR(IF($C26<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ26=1,$BL26,$BK26),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C26<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1),0)","v":0},{"$f":"IFERROR(IF($C26<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1),0)","v":0},{"$f":"IFERROR(IF($C26<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1),0)","v":0},{"$f":"IFERROR(IF($C26<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1),0)","v":0},{"$f":"IFERROR(IF($C26<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1),0)","v":0},{"$f":"IFERROR(IF($C26<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1),0)","v":0},null,{"$f":"IFERROR(IF($C26<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A25)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1),0)","v":0},{"$f":"IFERROR(IF($C26<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A25)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1),0)","v":0},{"$f":"IFERROR(IF($C26<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A25)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1),0)","v":0},{"$f":"IFERROR(IF($C26<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A25)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1),0)","v":0},{"$f":"IFERROR(IF($C26<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A25)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1),0)","v":0},{"$f":"IFERROR(IF($C26<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A25)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM26,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV26,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC26,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN26,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW26,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD26,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO26,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX26,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE26,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP26,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY26,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF26,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ26,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ26,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG26,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR26,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA26,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH26,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ26=1,$BL26,$BK26),1)","v":0},0,null,{"$f":"CR27+(AQ26-CR27*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ26-CR27*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR26*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ26,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ26,Berekening!BH26))-BS26","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A26,0,Berekening!CW26)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A26,0,Berekening!CY26)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ26,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ26,Berekening!BH26))-CP26","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A26,0,Berekening!DB26)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A26,0,Berekening!DD26)","v":0}]
[24,1.9166666666666667,"2023-05-31",{"$f":"DAYS360(Quickscan!$F$28,C27)/360","v":43.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D27<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D27>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C27,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C27,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C27,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C27)/360","v":123.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K27<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K27>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C27,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C27,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C27, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC27, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC27,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC27,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC27,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB27=Berekening!AC27),AND(AC27>=20000,AC27<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D27<Quickscan!$F$31,$R27,$S27),$R27)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K27<Quickscan!$H$31,$R27,$S27), $R27)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D27<Quickscan!$F$31,W27,X27),W27)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K27<Quickscan!$H$31,W27,X27), W27)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C27), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C27, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS27=Berekening!AT27),AND(AT27>=20000,AT27<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D27<Quickscan!$F$31,$T27,$U27),$T27)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K27<Quickscan!$H$31,$T27,$U27), $T27)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D27<Quickscan!$F$31,Y27,Z27),Y27)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K27<Quickscan!$H$31,Y27,Z27), Y27)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C27), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C27, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I27,P27)=I27,IF(Quickscan!$F$32<10.5,IF(D27>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K27>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C27<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1),0)","v":0},{"$f":"IFERROR(IF($C27<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1),0)","v":0},{"$f":"IFERROR(IF($C27<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ27=1,$BL27,$BK27),1),0)","v":0},{"$f":"IFERROR(IF($C27<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ27=1,$BL27,$BK27),1),0)","v":0},{"$f":"IFERROR(IF($C27<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ27=1,$BL27,$BK27),1),0)","v":0},{"$f":"IFERROR(IF($C27<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ27=1,$BL27,$BK27),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C27<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1),0)","v":0},{"$f":"IFERROR(IF($C27<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1),0)","v":0},{"$f":"IFERROR(IF($C27<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1),0)","v":0},{"$f":"IFERROR(IF($C27<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1),0)","v":0},{"$f":"IFERROR(IF($C27<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1),0)","v":0},{"$f":"IFERROR(IF($C27<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1),0)","v":0},null,{"$f":"IFERROR(IF($C27<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A26)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1),0)","v":0},{"$f":"IFERROR(IF($C27<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A26)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1),0)","v":0},{"$f":"IFERROR(IF($C27<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A26)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1),0)","v":0},{"$f":"IFERROR(IF($C27<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A26)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1),0)","v":0},{"$f":"IFERROR(IF($C27<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A26)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1),0)","v":0},{"$f":"IFERROR(IF($C27<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A26)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM27,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV27,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC27,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN27,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW27,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD27,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO27,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX27,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE27,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP27,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY27,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF27,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ27,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ27,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG27,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR27,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA27,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH27,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ27=1,$BL27,$BK27),1)","v":0},0,null,{"$f":"CR28+(AQ27-CR28*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ27-CR28*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR27*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ27,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ27,Berekening!BH27))-BS27","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A27,0,Berekening!CW27)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A27,0,Berekening!CY27)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ27,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ27,Berekening!BH27))-CP27","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A27,0,Berekening!DB27)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A27,0,Berekening!DD27)","v":0}]
[25,2,"2023-06-30",{"$f":"DAYS360(Quickscan!$F$28,C28)/360","v":43.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D28<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D28>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C28,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C28,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C28,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C28)/360","v":123.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K28<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K28>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C28,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C28,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C28, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC28, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC28,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC28,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC28,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB28=Berekening!AC28),AND(AC28>=20000,AC28<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D28<Quickscan!$F$31,$R28,$S28),$R28)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K28<Quickscan!$H$31,$R28,$S28), $R28)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D28<Quickscan!$F$31,W28,X28),W28)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K28<Quickscan!$H$31,W28,X28), W28)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C28), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C28, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS28=Berekening!AT28),AND(AT28>=20000,AT28<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D28<Quickscan!$F$31,$T28,$U28),$T28)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K28<Quickscan!$H$31,$T28,$U28), $T28)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D28<Quickscan!$F$31,Y28,Z28),Y28)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K28<Quickscan!$H$31,Y28,Z28), Y28)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C28), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C28, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I28,P28)=I28,IF(Quickscan!$F$32<10.5,IF(D28>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K28>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C28<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1),0)","v":0},{"$f":"IFERROR(IF($C28<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1),0)","v":0},{"$f":"IFERROR(IF($C28<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ28=1,$BL28,$BK28),1),0)","v":0},{"$f":"IFERROR(IF($C28<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ28=1,$BL28,$BK28),1),0)","v":0},{"$f":"IFERROR(IF($C28<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ28=1,$BL28,$BK28),1),0)","v":0},{"$f":"IFERROR(IF($C28<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ28=1,$BL28,$BK28),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C28<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1),0)","v":0},{"$f":"IFERROR(IF($C28<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1),0)","v":0},{"$f":"IFERROR(IF($C28<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1),0)","v":0},{"$f":"IFERROR(IF($C28<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1),0)","v":0},{"$f":"IFERROR(IF($C28<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1),0)","v":0},{"$f":"IFERROR(IF($C28<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1),0)","v":0},null,{"$f":"IFERROR(IF($C28<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A27)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1),0)","v":0},{"$f":"IFERROR(IF($C28<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A27)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1),0)","v":0},{"$f":"IFERROR(IF($C28<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A27)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1),0)","v":0},{"$f":"IFERROR(IF($C28<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A27)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1),0)","v":0},{"$f":"IFERROR(IF($C28<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A27)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1),0)","v":0},{"$f":"IFERROR(IF($C28<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A27)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM28,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV28,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC28,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN28,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW28,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD28,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO28,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX28,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE28,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP28,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY28,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF28,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ28,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ28,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG28,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR28,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA28,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH28,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ28=1,$BL28,$BK28),1)","v":0},0,null,{"$f":"CR29+(AQ28-CR29*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ28-CR29*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR28*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ28,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ28,Berekening!BH28))-BS28","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A28,0,Berekening!CW28)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A28,0,Berekening!CY28)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ28,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ28,Berekening!BH28))-CP28","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A28,0,Berekening!DB28)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A28,0,Berekening!DD28)","v":0}]
[26,2.0833333333333335,"2023-07-31",{"$f":"DAYS360(Quickscan!$F$28,C29)/360","v":43.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D29<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D29>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C29,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C29,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C29,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C29)/360","v":123.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K29<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K29>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C29,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C29,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C29, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC29, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC29,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC29,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC29,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB29=Berekening!AC29),AND(AC29>=20000,AC29<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D29<Quickscan!$F$31,$R29,$S29),$R29)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K29<Quickscan!$H$31,$R29,$S29), $R29)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D29<Quickscan!$F$31,W29,X29),W29)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K29<Quickscan!$H$31,W29,X29), W29)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C29), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C29, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS29=Berekening!AT29),AND(AT29>=20000,AT29<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D29<Quickscan!$F$31,$T29,$U29),$T29)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K29<Quickscan!$H$31,$T29,$U29), $T29)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D29<Quickscan!$F$31,Y29,Z29),Y29)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K29<Quickscan!$H$31,Y29,Z29), Y29)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C29), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C29, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I29,P29)=I29,IF(Quickscan!$F$32<10.5,IF(D29>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K29>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C29<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1),0)","v":0},{"$f":"IFERROR(IF($C29<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1),0)","v":0},{"$f":"IFERROR(IF($C29<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ29=1,$BL29,$BK29),1),0)","v":0},{"$f":"IFERROR(IF($C29<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ29=1,$BL29,$BK29),1),0)","v":0},{"$f":"IFERROR(IF($C29<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ29=1,$BL29,$BK29),1),0)","v":0},{"$f":"IFERROR(IF($C29<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ29=1,$BL29,$BK29),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C29<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1),0)","v":0},{"$f":"IFERROR(IF($C29<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1),0)","v":0},{"$f":"IFERROR(IF($C29<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1),0)","v":0},{"$f":"IFERROR(IF($C29<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1),0)","v":0},{"$f":"IFERROR(IF($C29<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1),0)","v":0},{"$f":"IFERROR(IF($C29<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1),0)","v":0},null,{"$f":"IFERROR(IF($C29<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A28)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1),0)","v":0},{"$f":"IFERROR(IF($C29<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A28)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1),0)","v":0},{"$f":"IFERROR(IF($C29<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A28)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1),0)","v":0},{"$f":"IFERROR(IF($C29<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A28)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1),0)","v":0},{"$f":"IFERROR(IF($C29<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A28)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1),0)","v":0},{"$f":"IFERROR(IF($C29<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A28)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM29,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV29,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC29,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN29,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW29,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD29,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO29,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX29,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE29,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP29,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY29,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF29,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ29,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ29,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG29,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR29,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA29,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH29,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ29=1,$BL29,$BK29),1)","v":0},0,null,{"$f":"CR30+(AQ29-CR30*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ29-CR30*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR29*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ29,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ29,Berekening!BH29))-BS29","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A29,0,Berekening!CW29)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A29,0,Berekening!CY29)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ29,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ29,Berekening!BH29))-CP29","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A29,0,Berekening!DB29)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A29,0,Berekening!DD29)","v":0}]
[27,2.1666666666666665,"2023-08-31",{"$f":"DAYS360(Quickscan!$F$28,C30)/360","v":43.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D30<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D30>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C30,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C30,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C30,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C30)/360","v":123.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K30<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K30>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C30,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C30,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C30, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC30, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC30,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC30,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC30,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB30=Berekening!AC30),AND(AC30>=20000,AC30<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D30<Quickscan!$F$31,$R30,$S30),$R30)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K30<Quickscan!$H$31,$R30,$S30), $R30)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D30<Quickscan!$F$31,W30,X30),W30)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K30<Quickscan!$H$31,W30,X30), W30)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C30), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C30, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS30=Berekening!AT30),AND(AT30>=20000,AT30<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D30<Quickscan!$F$31,$T30,$U30),$T30)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K30<Quickscan!$H$31,$T30,$U30), $T30)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D30<Quickscan!$F$31,Y30,Z30),Y30)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K30<Quickscan!$H$31,Y30,Z30), Y30)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C30), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C30, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I30,P30)=I30,IF(Quickscan!$F$32<10.5,IF(D30>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K30>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C30<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1),0)","v":0},{"$f":"IFERROR(IF($C30<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1),0)","v":0},{"$f":"IFERROR(IF($C30<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ30=1,$BL30,$BK30),1),0)","v":0},{"$f":"IFERROR(IF($C30<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ30=1,$BL30,$BK30),1),0)","v":0},{"$f":"IFERROR(IF($C30<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ30=1,$BL30,$BK30),1),0)","v":0},{"$f":"IFERROR(IF($C30<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ30=1,$BL30,$BK30),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C30<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1),0)","v":0},{"$f":"IFERROR(IF($C30<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1),0)","v":0},{"$f":"IFERROR(IF($C30<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1),0)","v":0},{"$f":"IFERROR(IF($C30<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1),0)","v":0},{"$f":"IFERROR(IF($C30<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1),0)","v":0},{"$f":"IFERROR(IF($C30<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1),0)","v":0},null,{"$f":"IFERROR(IF($C30<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A29)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1),0)","v":0},{"$f":"IFERROR(IF($C30<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A29)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1),0)","v":0},{"$f":"IFERROR(IF($C30<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A29)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1),0)","v":0},{"$f":"IFERROR(IF($C30<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A29)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1),0)","v":0},{"$f":"IFERROR(IF($C30<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A29)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1),0)","v":0},{"$f":"IFERROR(IF($C30<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A29)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM30,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV30,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC30,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN30,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW30,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD30,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO30,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX30,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE30,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP30,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY30,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF30,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ30,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ30,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG30,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR30,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA30,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH30,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ30=1,$BL30,$BK30),1)","v":0},0,null,{"$f":"CR31+(AQ30-CR31*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ30-CR31*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR30*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ30,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ30,Berekening!BH30))-BS30","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A30,0,Berekening!CW30)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A30,0,Berekening!CY30)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ30,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ30,Berekening!BH30))-CP30","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A30,0,Berekening!DB30)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A30,0,Berekening!DD30)","v":0}]
[28,2.25,"2023-09-30",{"$f":"DAYS360(Quickscan!$F$28,C31)/360","v":43.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D31<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D31>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C31,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C31,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C31,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C31)/360","v":123.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K31<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K31>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C31,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C31,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C31, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC31, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC31,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC31,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC31,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB31=Berekening!AC31),AND(AC31>=20000,AC31<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D31<Quickscan!$F$31,$R31,$S31),$R31)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K31<Quickscan!$H$31,$R31,$S31), $R31)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D31<Quickscan!$F$31,W31,X31),W31)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K31<Quickscan!$H$31,W31,X31), W31)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C31), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C31, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS31=Berekening!AT31),AND(AT31>=20000,AT31<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D31<Quickscan!$F$31,$T31,$U31),$T31)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K31<Quickscan!$H$31,$T31,$U31), $T31)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D31<Quickscan!$F$31,Y31,Z31),Y31)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K31<Quickscan!$H$31,Y31,Z31), Y31)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C31), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C31, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I31,P31)=I31,IF(Quickscan!$F$32<10.5,IF(D31>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K31>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C31<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1),0)","v":0},{"$f":"IFERROR(IF($C31<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1),0)","v":0},{"$f":"IFERROR(IF($C31<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ31=1,$BL31,$BK31),1),0)","v":0},{"$f":"IFERROR(IF($C31<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ31=1,$BL31,$BK31),1),0)","v":0},{"$f":"IFERROR(IF($C31<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ31=1,$BL31,$BK31),1),0)","v":0},{"$f":"IFERROR(IF($C31<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ31=1,$BL31,$BK31),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C31<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1),0)","v":0},{"$f":"IFERROR(IF($C31<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1),0)","v":0},{"$f":"IFERROR(IF($C31<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1),0)","v":0},{"$f":"IFERROR(IF($C31<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1),0)","v":0},{"$f":"IFERROR(IF($C31<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1),0)","v":0},{"$f":"IFERROR(IF($C31<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1),0)","v":0},null,{"$f":"IFERROR(IF($C31<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A30)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1),0)","v":0},{"$f":"IFERROR(IF($C31<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A30)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1),0)","v":0},{"$f":"IFERROR(IF($C31<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A30)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1),0)","v":0},{"$f":"IFERROR(IF($C31<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A30)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1),0)","v":0},{"$f":"IFERROR(IF($C31<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A30)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1),0)","v":0},{"$f":"IFERROR(IF($C31<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A30)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM31,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV31,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC31,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN31,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW31,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD31,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO31,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX31,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE31,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP31,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY31,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF31,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ31,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ31,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG31,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR31,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA31,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH31,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ31=1,$BL31,$BK31),1)","v":0},0,null,{"$f":"CR32+(AQ31-CR32*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ31-CR32*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR31*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ31,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ31,Berekening!BH31))-BS31","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A31,0,Berekening!CW31)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A31,0,Berekening!CY31)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ31,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ31,Berekening!BH31))-CP31","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A31,0,Berekening!DB31)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A31,0,Berekening!DD31)","v":0}]
[29,2.3333333333333335,"2023-10-31",{"$f":"DAYS360(Quickscan!$F$28,C32)/360","v":43.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D32<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D32>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C32,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C32,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C32,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C32)/360","v":123.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K32<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K32>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C32,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C32,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C32, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC32, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC32,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC32,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC32,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB32=Berekening!AC32),AND(AC32>=20000,AC32<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D32<Quickscan!$F$31,$R32,$S32),$R32)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K32<Quickscan!$H$31,$R32,$S32), $R32)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D32<Quickscan!$F$31,W32,X32),W32)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K32<Quickscan!$H$31,W32,X32), W32)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C32), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C32, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS32=Berekening!AT32),AND(AT32>=20000,AT32<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D32<Quickscan!$F$31,$T32,$U32),$T32)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K32<Quickscan!$H$31,$T32,$U32), $T32)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D32<Quickscan!$F$31,Y32,Z32),Y32)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K32<Quickscan!$H$31,Y32,Z32), Y32)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C32), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C32, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I32,P32)=I32,IF(Quickscan!$F$32<10.5,IF(D32>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K32>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C32<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1),0)","v":0},{"$f":"IFERROR(IF($C32<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1),0)","v":0},{"$f":"IFERROR(IF($C32<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ32=1,$BL32,$BK32),1),0)","v":0},{"$f":"IFERROR(IF($C32<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ32=1,$BL32,$BK32),1),0)","v":0},{"$f":"IFERROR(IF($C32<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ32=1,$BL32,$BK32),1),0)","v":0},{"$f":"IFERROR(IF($C32<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ32=1,$BL32,$BK32),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C32<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1),0)","v":0},{"$f":"IFERROR(IF($C32<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1),0)","v":0},{"$f":"IFERROR(IF($C32<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1),0)","v":0},{"$f":"IFERROR(IF($C32<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1),0)","v":0},{"$f":"IFERROR(IF($C32<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1),0)","v":0},{"$f":"IFERROR(IF($C32<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1),0)","v":0},null,{"$f":"IFERROR(IF($C32<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A31)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1),0)","v":0},{"$f":"IFERROR(IF($C32<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A31)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1),0)","v":0},{"$f":"IFERROR(IF($C32<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A31)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1),0)","v":0},{"$f":"IFERROR(IF($C32<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A31)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1),0)","v":0},{"$f":"IFERROR(IF($C32<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A31)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1),0)","v":0},{"$f":"IFERROR(IF($C32<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A31)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM32,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV32,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC32,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN32,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW32,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD32,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO32,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX32,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE32,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP32,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY32,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF32,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ32,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ32,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG32,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR32,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA32,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH32,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ32=1,$BL32,$BK32),1)","v":0},0,null,{"$f":"CR33+(AQ32-CR33*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ32-CR33*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR32*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ32,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ32,Berekening!BH32))-BS32","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A32,0,Berekening!CW32)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A32,0,Berekening!CY32)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ32,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ32,Berekening!BH32))-CP32","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A32,0,Berekening!DB32)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A32,0,Berekening!DD32)","v":0}]
[30,2.4166666666666665,"2023-11-30",{"$f":"DAYS360(Quickscan!$F$28,C33)/360","v":43.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D33<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D33>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C33,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C33,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C33,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C33)/360","v":123.91666666666667},{"$f":"IF(Quickscan!$H$32<10.5, IF(K33<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K33>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C33,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C33,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C33, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC33, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC33,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC33,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC33,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB33=Berekening!AC33),AND(AC33>=20000,AC33<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D33<Quickscan!$F$31,$R33,$S33),$R33)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K33<Quickscan!$H$31,$R33,$S33), $R33)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D33<Quickscan!$F$31,W33,X33),W33)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K33<Quickscan!$H$31,W33,X33), W33)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C33), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C33, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS33=Berekening!AT33),AND(AT33>=20000,AT33<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D33<Quickscan!$F$31,$T33,$U33),$T33)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K33<Quickscan!$H$31,$T33,$U33), $T33)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D33<Quickscan!$F$31,Y33,Z33),Y33)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K33<Quickscan!$H$31,Y33,Z33), Y33)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C33), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C33, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I33,P33)=I33,IF(Quickscan!$F$32<10.5,IF(D33>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K33>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C33<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1),0)","v":0},{"$f":"IFERROR(IF($C33<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1),0)","v":0},{"$f":"IFERROR(IF($C33<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ33=1,$BL33,$BK33),1),0)","v":0},{"$f":"IFERROR(IF($C33<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ33=1,$BL33,$BK33),1),0)","v":0},{"$f":"IFERROR(IF($C33<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ33=1,$BL33,$BK33),1),0)","v":0},{"$f":"IFERROR(IF($C33<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ33=1,$BL33,$BK33),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C33<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1),0)","v":0},{"$f":"IFERROR(IF($C33<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1),0)","v":0},{"$f":"IFERROR(IF($C33<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1),0)","v":0},{"$f":"IFERROR(IF($C33<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1),0)","v":0},{"$f":"IFERROR(IF($C33<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1),0)","v":0},{"$f":"IFERROR(IF($C33<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1),0)","v":0},null,{"$f":"IFERROR(IF($C33<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A32)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1),0)","v":0},{"$f":"IFERROR(IF($C33<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A32)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1),0)","v":0},{"$f":"IFERROR(IF($C33<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A32)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1),0)","v":0},{"$f":"IFERROR(IF($C33<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A32)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1),0)","v":0},{"$f":"IFERROR(IF($C33<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A32)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1),0)","v":0},{"$f":"IFERROR(IF($C33<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A32)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM33,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV33,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC33,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN33,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW33,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD33,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO33,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX33,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE33,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP33,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY33,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF33,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ33,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ33,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG33,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR33,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA33,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH33,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ33=1,$BL33,$BK33),1)","v":0},0,null,{"$f":"CR34+(AQ33-CR34*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ33-CR34*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR33*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ33,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ33,Berekening!BH33))-BS33","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A33,0,Berekening!CW33)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A33,0,Berekening!CY33)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ33,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ33,Berekening!BH33))-CP33","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A33,0,Berekening!DB33)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A33,0,Berekening!DD33)","v":0}]
[31,2.5,"2023-12-31",{"$f":"DAYS360(Quickscan!$F$28,C34)/360","v":44},{"$f":"IF(Quickscan!$F$32<10.5, IF(D34<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D34>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C34,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C34,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C34,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C34)/360","v":124.00277777777778},{"$f":"IF(Quickscan!$H$32<10.5, IF(K34<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K34>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C34,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C34,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C34, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC34, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC34,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC34,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC34,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB34=Berekening!AC34),AND(AC34>=20000,AC34<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D34<Quickscan!$F$31,$R34,$S34),$R34)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K34<Quickscan!$H$31,$R34,$S34), $R34)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D34<Quickscan!$F$31,W34,X34),W34)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K34<Quickscan!$H$31,W34,X34), W34)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C34), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C34, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS34=Berekening!AT34),AND(AT34>=20000,AT34<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D34<Quickscan!$F$31,$T34,$U34),$T34)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K34<Quickscan!$H$31,$T34,$U34), $T34)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D34<Quickscan!$F$31,Y34,Z34),Y34)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K34<Quickscan!$H$31,Y34,Z34), Y34)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C34), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C34, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I34,P34)=I34,IF(Quickscan!$F$32<10.5,IF(D34>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K34>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C34<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1),0)","v":0},{"$f":"IFERROR(IF($C34<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1),0)","v":0},{"$f":"IFERROR(IF($C34<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ34=1,$BL34,$BK34),1),0)","v":0},{"$f":"IFERROR(IF($C34<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ34=1,$BL34,$BK34),1),0)","v":0},{"$f":"IFERROR(IF($C34<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ34=1,$BL34,$BK34),1),0)","v":0},{"$f":"IFERROR(IF($C34<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ34=1,$BL34,$BK34),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C34<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1),0)","v":0},{"$f":"IFERROR(IF($C34<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1),0)","v":0},{"$f":"IFERROR(IF($C34<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1),0)","v":0},{"$f":"IFERROR(IF($C34<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1),0)","v":0},{"$f":"IFERROR(IF($C34<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1),0)","v":0},{"$f":"IFERROR(IF($C34<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1),0)","v":0},null,{"$f":"IFERROR(IF($C34<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A33)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1),0)","v":0},{"$f":"IFERROR(IF($C34<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A33)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1),0)","v":0},{"$f":"IFERROR(IF($C34<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A33)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1),0)","v":0},{"$f":"IFERROR(IF($C34<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A33)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1),0)","v":0},{"$f":"IFERROR(IF($C34<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A33)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1),0)","v":0},{"$f":"IFERROR(IF($C34<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A33)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM34,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV34,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC34,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN34,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW34,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD34,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO34,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX34,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE34,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP34,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY34,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF34,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ34,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ34,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG34,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR34,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA34,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH34,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ34=1,$BL34,$BK34),1)","v":0},0,null,{"$f":"CR35+(AQ34-CR35*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ34-CR35*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR34*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ34,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ34,Berekening!BH34))-BS34","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A34,0,Berekening!CW34)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A34,0,Berekening!CY34)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ34,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ34,Berekening!BH34))-CP34","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A34,0,Berekening!DB34)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A34,0,Berekening!DD34)","v":0}]
[32,2.5833333333333335,"2024-01-31",{"$f":"DAYS360(Quickscan!$F$28,C35)/360","v":44.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D35<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D35>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C35,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C35,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C35,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C35)/360","v":124.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K35<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K35>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C35,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C35,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C35, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC35, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC35,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC35,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC35,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB35=Berekening!AC35),AND(AC35>=20000,AC35<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D35<Quickscan!$F$31,$R35,$S35),$R35)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K35<Quickscan!$H$31,$R35,$S35), $R35)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D35<Quickscan!$F$31,W35,X35),W35)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K35<Quickscan!$H$31,W35,X35), W35)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C35), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C35, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS35=Berekening!AT35),AND(AT35>=20000,AT35<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D35<Quickscan!$F$31,$T35,$U35),$T35)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K35<Quickscan!$H$31,$T35,$U35), $T35)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D35<Quickscan!$F$31,Y35,Z35),Y35)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K35<Quickscan!$H$31,Y35,Z35), Y35)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C35), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C35, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I35,P35)=I35,IF(Quickscan!$F$32<10.5,IF(D35>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K35>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C35<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1),0)","v":0},{"$f":"IFERROR(IF($C35<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1),0)","v":0},{"$f":"IFERROR(IF($C35<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ35=1,$BL35,$BK35),1),0)","v":0},{"$f":"IFERROR(IF($C35<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ35=1,$BL35,$BK35),1),0)","v":0},{"$f":"IFERROR(IF($C35<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ35=1,$BL35,$BK35),1),0)","v":0},{"$f":"IFERROR(IF($C35<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ35=1,$BL35,$BK35),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C35<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1),0)","v":0},{"$f":"IFERROR(IF($C35<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1),0)","v":0},{"$f":"IFERROR(IF($C35<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1),0)","v":0},{"$f":"IFERROR(IF($C35<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1),0)","v":0},{"$f":"IFERROR(IF($C35<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1),0)","v":0},{"$f":"IFERROR(IF($C35<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1),0)","v":0},null,{"$f":"IFERROR(IF($C35<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A34)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1),0)","v":0},{"$f":"IFERROR(IF($C35<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A34)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1),0)","v":0},{"$f":"IFERROR(IF($C35<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A34)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1),0)","v":0},{"$f":"IFERROR(IF($C35<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A34)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1),0)","v":0},{"$f":"IFERROR(IF($C35<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A34)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1),0)","v":0},{"$f":"IFERROR(IF($C35<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A34)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM35,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV35,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC35,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN35,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW35,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD35,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO35,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX35,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE35,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP35,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY35,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF35,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ35,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ35,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG35,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR35,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA35,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH35,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ35=1,$BL35,$BK35),1)","v":0},0,null,{"$f":"CR36+(AQ35-CR36*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ35-CR36*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR35*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ35,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ35,Berekening!BH35))-BS35","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A35,0,Berekening!CW35)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A35,0,Berekening!CY35)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ35,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ35,Berekening!BH35))-CP35","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A35,0,Berekening!DB35)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A35,0,Berekening!DD35)","v":0}]
[33,2.6666666666666665,"2024-02-29",{"$f":"DAYS360(Quickscan!$F$28,C36)/360","v":44.161111111111111},{"$f":"IF(Quickscan!$F$32<10.5, IF(D36<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D36>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C36,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C36,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C36,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C36)/360","v":124.16388888888889},{"$f":"IF(Quickscan!$H$32<10.5, IF(K36<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K36>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C36,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C36,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C36, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC36, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC36,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC36,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC36,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB36=Berekening!AC36),AND(AC36>=20000,AC36<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D36<Quickscan!$F$31,$R36,$S36),$R36)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K36<Quickscan!$H$31,$R36,$S36), $R36)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D36<Quickscan!$F$31,W36,X36),W36)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K36<Quickscan!$H$31,W36,X36), W36)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C36), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C36, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS36=Berekening!AT36),AND(AT36>=20000,AT36<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D36<Quickscan!$F$31,$T36,$U36),$T36)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K36<Quickscan!$H$31,$T36,$U36), $T36)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D36<Quickscan!$F$31,Y36,Z36),Y36)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K36<Quickscan!$H$31,Y36,Z36), Y36)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C36), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C36, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I36,P36)=I36,IF(Quickscan!$F$32<10.5,IF(D36>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K36>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C36<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1),0)","v":0},{"$f":"IFERROR(IF($C36<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1),0)","v":0},{"$f":"IFERROR(IF($C36<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ36=1,$BL36,$BK36),1),0)","v":0},{"$f":"IFERROR(IF($C36<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ36=1,$BL36,$BK36),1),0)","v":0},{"$f":"IFERROR(IF($C36<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ36=1,$BL36,$BK36),1),0)","v":0},{"$f":"IFERROR(IF($C36<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ36=1,$BL36,$BK36),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C36<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1),0)","v":0},{"$f":"IFERROR(IF($C36<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1),0)","v":0},{"$f":"IFERROR(IF($C36<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1),0)","v":0},{"$f":"IFERROR(IF($C36<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1),0)","v":0},{"$f":"IFERROR(IF($C36<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1),0)","v":0},{"$f":"IFERROR(IF($C36<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1),0)","v":0},null,{"$f":"IFERROR(IF($C36<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A35)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1),0)","v":0},{"$f":"IFERROR(IF($C36<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A35)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1),0)","v":0},{"$f":"IFERROR(IF($C36<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A35)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1),0)","v":0},{"$f":"IFERROR(IF($C36<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A35)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1),0)","v":0},{"$f":"IFERROR(IF($C36<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A35)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1),0)","v":0},{"$f":"IFERROR(IF($C36<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A35)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM36,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV36,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC36,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN36,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW36,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD36,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO36,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX36,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE36,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP36,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY36,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF36,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ36,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ36,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG36,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR36,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA36,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH36,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ36=1,$BL36,$BK36),1)","v":0},0,null,{"$f":"CR37+(AQ36-CR37*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ36-CR37*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR36*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ36,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ36,Berekening!BH36))-BS36","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A36,0,Berekening!CW36)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A36,0,Berekening!CY36)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ36,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ36,Berekening!BH36))-CP36","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A36,0,Berekening!DB36)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A36,0,Berekening!DD36)","v":0}]
[34,2.75,"2024-03-31",{"$f":"DAYS360(Quickscan!$F$28,C37)/360","v":44.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D37<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D37>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C37,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C37,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C37,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C37)/360","v":124.25277777777778},{"$f":"IF(Quickscan!$H$32<10.5, IF(K37<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K37>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C37,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C37,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C37, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC37, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC37,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC37,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC37,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB37=Berekening!AC37),AND(AC37>=20000,AC37<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D37<Quickscan!$F$31,$R37,$S37),$R37)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K37<Quickscan!$H$31,$R37,$S37), $R37)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D37<Quickscan!$F$31,W37,X37),W37)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K37<Quickscan!$H$31,W37,X37), W37)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C37), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C37, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS37=Berekening!AT37),AND(AT37>=20000,AT37<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D37<Quickscan!$F$31,$T37,$U37),$T37)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K37<Quickscan!$H$31,$T37,$U37), $T37)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D37<Quickscan!$F$31,Y37,Z37),Y37)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K37<Quickscan!$H$31,Y37,Z37), Y37)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C37), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C37, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I37,P37)=I37,IF(Quickscan!$F$32<10.5,IF(D37>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K37>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C37<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1),0)","v":0},{"$f":"IFERROR(IF($C37<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1),0)","v":0},{"$f":"IFERROR(IF($C37<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ37=1,$BL37,$BK37),1),0)","v":0},{"$f":"IFERROR(IF($C37<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ37=1,$BL37,$BK37),1),0)","v":0},{"$f":"IFERROR(IF($C37<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ37=1,$BL37,$BK37),1),0)","v":0},{"$f":"IFERROR(IF($C37<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ37=1,$BL37,$BK37),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C37<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1),0)","v":0},{"$f":"IFERROR(IF($C37<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1),0)","v":0},{"$f":"IFERROR(IF($C37<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1),0)","v":0},{"$f":"IFERROR(IF($C37<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1),0)","v":0},{"$f":"IFERROR(IF($C37<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1),0)","v":0},{"$f":"IFERROR(IF($C37<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1),0)","v":0},null,{"$f":"IFERROR(IF($C37<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A36)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1),0)","v":0},{"$f":"IFERROR(IF($C37<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A36)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1),0)","v":0},{"$f":"IFERROR(IF($C37<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A36)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1),0)","v":0},{"$f":"IFERROR(IF($C37<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A36)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1),0)","v":0},{"$f":"IFERROR(IF($C37<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A36)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1),0)","v":0},{"$f":"IFERROR(IF($C37<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A36)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM37,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV37,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC37,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN37,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW37,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD37,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO37,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX37,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE37,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP37,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY37,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF37,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ37,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ37,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG37,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR37,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA37,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH37,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ37=1,$BL37,$BK37),1)","v":0},0,null,{"$f":"CR38+(AQ37-CR38*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ37-CR38*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR37*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ37,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ37,Berekening!BH37))-BS37","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A37,0,Berekening!CW37)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A37,0,Berekening!CY37)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ37,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ37,Berekening!BH37))-CP37","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A37,0,Berekening!DB37)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A37,0,Berekening!DD37)","v":0}]
[35,2.8333333333333335,"2024-04-30",{"$f":"DAYS360(Quickscan!$F$28,C38)/360","v":44.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D38<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D38>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C38,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C38,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C38,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C38)/360","v":124.33333333333333},{"$f":"IF(Quickscan!$H$32<10.5, IF(K38<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K38>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C38,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C38,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C38, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC38, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC38,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC38,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC38,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB38=Berekening!AC38),AND(AC38>=20000,AC38<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D38<Quickscan!$F$31,$R38,$S38),$R38)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K38<Quickscan!$H$31,$R38,$S38), $R38)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D38<Quickscan!$F$31,W38,X38),W38)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K38<Quickscan!$H$31,W38,X38), W38)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C38), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C38, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS38=Berekening!AT38),AND(AT38>=20000,AT38<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D38<Quickscan!$F$31,$T38,$U38),$T38)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K38<Quickscan!$H$31,$T38,$U38), $T38)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D38<Quickscan!$F$31,Y38,Z38),Y38)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K38<Quickscan!$H$31,Y38,Z38), Y38)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C38), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C38, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I38,P38)=I38,IF(Quickscan!$F$32<10.5,IF(D38>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K38>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C38<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1),0)","v":0},{"$f":"IFERROR(IF($C38<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1),0)","v":0},{"$f":"IFERROR(IF($C38<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ38=1,$BL38,$BK38),1),0)","v":0},{"$f":"IFERROR(IF($C38<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ38=1,$BL38,$BK38),1),0)","v":0},{"$f":"IFERROR(IF($C38<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ38=1,$BL38,$BK38),1),0)","v":0},{"$f":"IFERROR(IF($C38<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ38=1,$BL38,$BK38),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C38<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1),0)","v":0},{"$f":"IFERROR(IF($C38<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1),0)","v":0},{"$f":"IFERROR(IF($C38<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1),0)","v":0},{"$f":"IFERROR(IF($C38<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1),0)","v":0},{"$f":"IFERROR(IF($C38<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1),0)","v":0},{"$f":"IFERROR(IF($C38<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1),0)","v":0},null,{"$f":"IFERROR(IF($C38<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A37)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1),0)","v":0},{"$f":"IFERROR(IF($C38<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A37)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1),0)","v":0},{"$f":"IFERROR(IF($C38<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A37)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1),0)","v":0},{"$f":"IFERROR(IF($C38<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A37)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1),0)","v":0},{"$f":"IFERROR(IF($C38<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A37)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1),0)","v":0},{"$f":"IFERROR(IF($C38<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A37)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM38,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV38,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC38,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN38,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW38,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD38,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO38,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX38,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE38,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP38,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY38,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF38,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ38,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ38,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG38,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR38,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA38,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH38,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ38=1,$BL38,$BK38),1)","v":0},0,null,{"$f":"CR39+(AQ38-CR39*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ38-CR39*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR38*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ38,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ38,Berekening!BH38))-BS38","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A38,0,Berekening!CW38)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A38,0,Berekening!CY38)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ38,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ38,Berekening!BH38))-CP38","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A38,0,Berekening!DB38)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A38,0,Berekening!DD38)","v":0}]
[36,2.9166666666666665,"2024-05-31",{"$f":"DAYS360(Quickscan!$F$28,C39)/360","v":44.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D39<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D39>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C39,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C39,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C39,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C39)/360","v":124.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K39<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K39>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C39,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C39,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C39, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC39, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC39,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC39,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC39,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB39=Berekening!AC39),AND(AC39>=20000,AC39<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D39<Quickscan!$F$31,$R39,$S39),$R39)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K39<Quickscan!$H$31,$R39,$S39), $R39)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D39<Quickscan!$F$31,W39,X39),W39)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K39<Quickscan!$H$31,W39,X39), W39)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C39), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C39, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS39=Berekening!AT39),AND(AT39>=20000,AT39<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D39<Quickscan!$F$31,$T39,$U39),$T39)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K39<Quickscan!$H$31,$T39,$U39), $T39)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D39<Quickscan!$F$31,Y39,Z39),Y39)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K39<Quickscan!$H$31,Y39,Z39), Y39)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C39), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C39, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I39,P39)=I39,IF(Quickscan!$F$32<10.5,IF(D39>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K39>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C39<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1),0)","v":0},{"$f":"IFERROR(IF($C39<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1),0)","v":0},{"$f":"IFERROR(IF($C39<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ39=1,$BL39,$BK39),1),0)","v":0},{"$f":"IFERROR(IF($C39<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ39=1,$BL39,$BK39),1),0)","v":0},{"$f":"IFERROR(IF($C39<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ39=1,$BL39,$BK39),1),0)","v":0},{"$f":"IFERROR(IF($C39<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ39=1,$BL39,$BK39),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C39<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1),0)","v":0},{"$f":"IFERROR(IF($C39<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1),0)","v":0},{"$f":"IFERROR(IF($C39<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1),0)","v":0},{"$f":"IFERROR(IF($C39<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1),0)","v":0},{"$f":"IFERROR(IF($C39<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1),0)","v":0},{"$f":"IFERROR(IF($C39<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1),0)","v":0},null,{"$f":"IFERROR(IF($C39<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A38)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1),0)","v":0},{"$f":"IFERROR(IF($C39<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A38)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1),0)","v":0},{"$f":"IFERROR(IF($C39<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A38)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1),0)","v":0},{"$f":"IFERROR(IF($C39<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A38)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1),0)","v":0},{"$f":"IFERROR(IF($C39<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A38)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1),0)","v":0},{"$f":"IFERROR(IF($C39<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A38)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM39,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV39,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC39,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN39,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW39,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD39,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO39,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX39,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE39,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP39,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY39,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF39,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ39,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ39,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG39,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR39,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA39,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH39,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ39=1,$BL39,$BK39),1)","v":0},0,null,{"$f":"CR40+(AQ39-CR40*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ39-CR40*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR39*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ39,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ39,Berekening!BH39))-BS39","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A39,0,Berekening!CW39)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A39,0,Berekening!CY39)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ39,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ39,Berekening!BH39))-CP39","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A39,0,Berekening!DB39)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A39,0,Berekening!DD39)","v":0}]
[37,3,"2024-06-30",{"$f":"DAYS360(Quickscan!$F$28,C40)/360","v":44.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D40<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D40>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C40,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C40,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C40,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C40)/360","v":124.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K40<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K40>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C40,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C40,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C40, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC40, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC40,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC40,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC40,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB40=Berekening!AC40),AND(AC40>=20000,AC40<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D40<Quickscan!$F$31,$R40,$S40),$R40)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K40<Quickscan!$H$31,$R40,$S40), $R40)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D40<Quickscan!$F$31,W40,X40),W40)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K40<Quickscan!$H$31,W40,X40), W40)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C40), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C40, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS40=Berekening!AT40),AND(AT40>=20000,AT40<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D40<Quickscan!$F$31,$T40,$U40),$T40)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K40<Quickscan!$H$31,$T40,$U40), $T40)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D40<Quickscan!$F$31,Y40,Z40),Y40)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K40<Quickscan!$H$31,Y40,Z40), Y40)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C40), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C40, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I40,P40)=I40,IF(Quickscan!$F$32<10.5,IF(D40>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K40>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C40<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1),0)","v":0},{"$f":"IFERROR(IF($C40<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1),0)","v":0},{"$f":"IFERROR(IF($C40<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ40=1,$BL40,$BK40),1),0)","v":0},{"$f":"IFERROR(IF($C40<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ40=1,$BL40,$BK40),1),0)","v":0},{"$f":"IFERROR(IF($C40<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ40=1,$BL40,$BK40),1),0)","v":0},{"$f":"IFERROR(IF($C40<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ40=1,$BL40,$BK40),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C40<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1),0)","v":0},{"$f":"IFERROR(IF($C40<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1),0)","v":0},{"$f":"IFERROR(IF($C40<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1),0)","v":0},{"$f":"IFERROR(IF($C40<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1),0)","v":0},{"$f":"IFERROR(IF($C40<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1),0)","v":0},{"$f":"IFERROR(IF($C40<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1),0)","v":0},null,{"$f":"IFERROR(IF($C40<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A39)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1),0)","v":0},{"$f":"IFERROR(IF($C40<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A39)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1),0)","v":0},{"$f":"IFERROR(IF($C40<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A39)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1),0)","v":0},{"$f":"IFERROR(IF($C40<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A39)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1),0)","v":0},{"$f":"IFERROR(IF($C40<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A39)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1),0)","v":0},{"$f":"IFERROR(IF($C40<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A39)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM40,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV40,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC40,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN40,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW40,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD40,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO40,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX40,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE40,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP40,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY40,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF40,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ40,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ40,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG40,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR40,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA40,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH40,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ40=1,$BL40,$BK40),1)","v":0},0,null,{"$f":"CR41+(AQ40-CR41*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ40-CR41*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR40*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ40,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ40,Berekening!BH40))-BS40","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A40,0,Berekening!CW40)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A40,0,Berekening!CY40)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ40,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ40,Berekening!BH40))-CP40","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A40,0,Berekening!DB40)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A40,0,Berekening!DD40)","v":0}]
[38,3.0833333333333335,"2024-07-31",{"$f":"DAYS360(Quickscan!$F$28,C41)/360","v":44.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D41<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D41>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C41,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C41,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C41,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C41)/360","v":124.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K41<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K41>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C41,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C41,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C41, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC41, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC41,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC41,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC41,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB41=Berekening!AC41),AND(AC41>=20000,AC41<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D41<Quickscan!$F$31,$R41,$S41),$R41)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K41<Quickscan!$H$31,$R41,$S41), $R41)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D41<Quickscan!$F$31,W41,X41),W41)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K41<Quickscan!$H$31,W41,X41), W41)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C41), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C41, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS41=Berekening!AT41),AND(AT41>=20000,AT41<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D41<Quickscan!$F$31,$T41,$U41),$T41)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K41<Quickscan!$H$31,$T41,$U41), $T41)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D41<Quickscan!$F$31,Y41,Z41),Y41)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K41<Quickscan!$H$31,Y41,Z41), Y41)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C41), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C41, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I41,P41)=I41,IF(Quickscan!$F$32<10.5,IF(D41>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K41>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C41<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1),0)","v":0},{"$f":"IFERROR(IF($C41<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1),0)","v":0},{"$f":"IFERROR(IF($C41<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ41=1,$BL41,$BK41),1),0)","v":0},{"$f":"IFERROR(IF($C41<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ41=1,$BL41,$BK41),1),0)","v":0},{"$f":"IFERROR(IF($C41<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ41=1,$BL41,$BK41),1),0)","v":0},{"$f":"IFERROR(IF($C41<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ41=1,$BL41,$BK41),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C41<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1),0)","v":0},{"$f":"IFERROR(IF($C41<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1),0)","v":0},{"$f":"IFERROR(IF($C41<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1),0)","v":0},{"$f":"IFERROR(IF($C41<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1),0)","v":0},{"$f":"IFERROR(IF($C41<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1),0)","v":0},{"$f":"IFERROR(IF($C41<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1),0)","v":0},null,{"$f":"IFERROR(IF($C41<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A40)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1),0)","v":0},{"$f":"IFERROR(IF($C41<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A40)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1),0)","v":0},{"$f":"IFERROR(IF($C41<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A40)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1),0)","v":0},{"$f":"IFERROR(IF($C41<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A40)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1),0)","v":0},{"$f":"IFERROR(IF($C41<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A40)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1),0)","v":0},{"$f":"IFERROR(IF($C41<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A40)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM41,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV41,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC41,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN41,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW41,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD41,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO41,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX41,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE41,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP41,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY41,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF41,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ41,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ41,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG41,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR41,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA41,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH41,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ41=1,$BL41,$BK41),1)","v":0},0,null,{"$f":"CR42+(AQ41-CR42*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ41-CR42*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR41*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ41,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ41,Berekening!BH41))-BS41","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A41,0,Berekening!CW41)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A41,0,Berekening!CY41)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ41,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ41,Berekening!BH41))-CP41","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A41,0,Berekening!DB41)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A41,0,Berekening!DD41)","v":0}]
[39,3.1666666666666665,"2024-08-31",{"$f":"DAYS360(Quickscan!$F$28,C42)/360","v":44.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D42<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D42>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C42,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C42,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C42,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C42)/360","v":124.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K42<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K42>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C42,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C42,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C42, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC42, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC42,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC42,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC42,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB42=Berekening!AC42),AND(AC42>=20000,AC42<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D42<Quickscan!$F$31,$R42,$S42),$R42)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K42<Quickscan!$H$31,$R42,$S42), $R42)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D42<Quickscan!$F$31,W42,X42),W42)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K42<Quickscan!$H$31,W42,X42), W42)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C42), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C42, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS42=Berekening!AT42),AND(AT42>=20000,AT42<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D42<Quickscan!$F$31,$T42,$U42),$T42)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K42<Quickscan!$H$31,$T42,$U42), $T42)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D42<Quickscan!$F$31,Y42,Z42),Y42)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K42<Quickscan!$H$31,Y42,Z42), Y42)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C42), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C42, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I42,P42)=I42,IF(Quickscan!$F$32<10.5,IF(D42>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K42>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C42<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1),0)","v":0},{"$f":"IFERROR(IF($C42<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1),0)","v":0},{"$f":"IFERROR(IF($C42<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ42=1,$BL42,$BK42),1),0)","v":0},{"$f":"IFERROR(IF($C42<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ42=1,$BL42,$BK42),1),0)","v":0},{"$f":"IFERROR(IF($C42<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ42=1,$BL42,$BK42),1),0)","v":0},{"$f":"IFERROR(IF($C42<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ42=1,$BL42,$BK42),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C42<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1),0)","v":0},{"$f":"IFERROR(IF($C42<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1),0)","v":0},{"$f":"IFERROR(IF($C42<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1),0)","v":0},{"$f":"IFERROR(IF($C42<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1),0)","v":0},{"$f":"IFERROR(IF($C42<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1),0)","v":0},{"$f":"IFERROR(IF($C42<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1),0)","v":0},null,{"$f":"IFERROR(IF($C42<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A41)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1),0)","v":0},{"$f":"IFERROR(IF($C42<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A41)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1),0)","v":0},{"$f":"IFERROR(IF($C42<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A41)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1),0)","v":0},{"$f":"IFERROR(IF($C42<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A41)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1),0)","v":0},{"$f":"IFERROR(IF($C42<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A41)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1),0)","v":0},{"$f":"IFERROR(IF($C42<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A41)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM42,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV42,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC42,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN42,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW42,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD42,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO42,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX42,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE42,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP42,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY42,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF42,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ42,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ42,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG42,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR42,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA42,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH42,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ42=1,$BL42,$BK42),1)","v":0},0,null,{"$f":"CR43+(AQ42-CR43*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ42-CR43*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR42*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ42,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ42,Berekening!BH42))-BS42","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A42,0,Berekening!CW42)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A42,0,Berekening!CY42)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ42,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ42,Berekening!BH42))-CP42","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A42,0,Berekening!DB42)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A42,0,Berekening!DD42)","v":0}]
[40,3.25,"2024-09-30",{"$f":"DAYS360(Quickscan!$F$28,C43)/360","v":44.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D43<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D43>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C43,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C43,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C43,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C43)/360","v":124.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K43<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K43>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C43,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C43,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C43, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC43, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC43,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC43,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC43,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB43=Berekening!AC43),AND(AC43>=20000,AC43<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D43<Quickscan!$F$31,$R43,$S43),$R43)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K43<Quickscan!$H$31,$R43,$S43), $R43)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D43<Quickscan!$F$31,W43,X43),W43)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K43<Quickscan!$H$31,W43,X43), W43)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C43), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C43, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS43=Berekening!AT43),AND(AT43>=20000,AT43<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D43<Quickscan!$F$31,$T43,$U43),$T43)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K43<Quickscan!$H$31,$T43,$U43), $T43)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D43<Quickscan!$F$31,Y43,Z43),Y43)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K43<Quickscan!$H$31,Y43,Z43), Y43)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C43), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C43, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I43,P43)=I43,IF(Quickscan!$F$32<10.5,IF(D43>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K43>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C43<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1),0)","v":0},{"$f":"IFERROR(IF($C43<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1),0)","v":0},{"$f":"IFERROR(IF($C43<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ43=1,$BL43,$BK43),1),0)","v":0},{"$f":"IFERROR(IF($C43<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ43=1,$BL43,$BK43),1),0)","v":0},{"$f":"IFERROR(IF($C43<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ43=1,$BL43,$BK43),1),0)","v":0},{"$f":"IFERROR(IF($C43<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ43=1,$BL43,$BK43),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C43<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1),0)","v":0},{"$f":"IFERROR(IF($C43<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1),0)","v":0},{"$f":"IFERROR(IF($C43<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1),0)","v":0},{"$f":"IFERROR(IF($C43<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1),0)","v":0},{"$f":"IFERROR(IF($C43<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1),0)","v":0},{"$f":"IFERROR(IF($C43<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1),0)","v":0},null,{"$f":"IFERROR(IF($C43<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A42)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1),0)","v":0},{"$f":"IFERROR(IF($C43<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A42)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1),0)","v":0},{"$f":"IFERROR(IF($C43<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A42)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1),0)","v":0},{"$f":"IFERROR(IF($C43<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A42)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1),0)","v":0},{"$f":"IFERROR(IF($C43<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A42)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1),0)","v":0},{"$f":"IFERROR(IF($C43<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A42)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM43,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV43,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC43,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN43,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW43,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD43,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO43,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX43,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE43,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP43,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY43,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF43,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ43,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ43,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG43,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR43,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA43,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH43,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ43=1,$BL43,$BK43),1)","v":0},0,null,{"$f":"CR44+(AQ43-CR44*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ43-CR44*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR43*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ43,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ43,Berekening!BH43))-BS43","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A43,0,Berekening!CW43)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A43,0,Berekening!CY43)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ43,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ43,Berekening!BH43))-CP43","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A43,0,Berekening!DB43)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A43,0,Berekening!DD43)","v":0}]
[41,3.3333333333333335,"2024-10-31",{"$f":"DAYS360(Quickscan!$F$28,C44)/360","v":44.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D44<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D44>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C44,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C44,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C44,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C44)/360","v":124.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K44<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K44>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C44,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C44,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C44, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC44, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC44,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC44,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC44,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB44=Berekening!AC44),AND(AC44>=20000,AC44<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D44<Quickscan!$F$31,$R44,$S44),$R44)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K44<Quickscan!$H$31,$R44,$S44), $R44)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D44<Quickscan!$F$31,W44,X44),W44)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K44<Quickscan!$H$31,W44,X44), W44)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C44), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C44, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS44=Berekening!AT44),AND(AT44>=20000,AT44<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D44<Quickscan!$F$31,$T44,$U44),$T44)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K44<Quickscan!$H$31,$T44,$U44), $T44)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D44<Quickscan!$F$31,Y44,Z44),Y44)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K44<Quickscan!$H$31,Y44,Z44), Y44)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C44), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C44, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I44,P44)=I44,IF(Quickscan!$F$32<10.5,IF(D44>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K44>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C44<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1),0)","v":0},{"$f":"IFERROR(IF($C44<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1),0)","v":0},{"$f":"IFERROR(IF($C44<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ44=1,$BL44,$BK44),1),0)","v":0},{"$f":"IFERROR(IF($C44<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ44=1,$BL44,$BK44),1),0)","v":0},{"$f":"IFERROR(IF($C44<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ44=1,$BL44,$BK44),1),0)","v":0},{"$f":"IFERROR(IF($C44<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ44=1,$BL44,$BK44),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C44<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1),0)","v":0},{"$f":"IFERROR(IF($C44<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1),0)","v":0},{"$f":"IFERROR(IF($C44<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1),0)","v":0},{"$f":"IFERROR(IF($C44<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1),0)","v":0},{"$f":"IFERROR(IF($C44<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1),0)","v":0},{"$f":"IFERROR(IF($C44<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1),0)","v":0},null,{"$f":"IFERROR(IF($C44<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A43)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1),0)","v":0},{"$f":"IFERROR(IF($C44<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A43)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1),0)","v":0},{"$f":"IFERROR(IF($C44<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A43)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1),0)","v":0},{"$f":"IFERROR(IF($C44<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A43)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1),0)","v":0},{"$f":"IFERROR(IF($C44<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A43)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1),0)","v":0},{"$f":"IFERROR(IF($C44<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A43)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM44,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV44,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC44,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN44,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW44,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD44,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO44,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX44,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE44,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP44,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY44,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF44,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ44,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ44,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG44,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR44,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA44,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH44,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ44=1,$BL44,$BK44),1)","v":0},0,null,{"$f":"CR45+(AQ44-CR45*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ44-CR45*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR44*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ44,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ44,Berekening!BH44))-BS44","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A44,0,Berekening!CW44)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A44,0,Berekening!CY44)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ44,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ44,Berekening!BH44))-CP44","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A44,0,Berekening!DB44)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A44,0,Berekening!DD44)","v":0}]
[42,3.4166666666666665,"2024-11-30",{"$f":"DAYS360(Quickscan!$F$28,C45)/360","v":44.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D45<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D45>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C45,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C45,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C45,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C45)/360","v":124.91666666666667},{"$f":"IF(Quickscan!$H$32<10.5, IF(K45<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K45>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C45,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C45,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C45, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC45, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC45,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC45,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC45,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB45=Berekening!AC45),AND(AC45>=20000,AC45<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D45<Quickscan!$F$31,$R45,$S45),$R45)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K45<Quickscan!$H$31,$R45,$S45), $R45)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D45<Quickscan!$F$31,W45,X45),W45)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K45<Quickscan!$H$31,W45,X45), W45)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C45), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C45, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS45=Berekening!AT45),AND(AT45>=20000,AT45<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D45<Quickscan!$F$31,$T45,$U45),$T45)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K45<Quickscan!$H$31,$T45,$U45), $T45)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D45<Quickscan!$F$31,Y45,Z45),Y45)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K45<Quickscan!$H$31,Y45,Z45), Y45)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C45), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C45, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I45,P45)=I45,IF(Quickscan!$F$32<10.5,IF(D45>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K45>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C45<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1),0)","v":0},{"$f":"IFERROR(IF($C45<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1),0)","v":0},{"$f":"IFERROR(IF($C45<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ45=1,$BL45,$BK45),1),0)","v":0},{"$f":"IFERROR(IF($C45<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ45=1,$BL45,$BK45),1),0)","v":0},{"$f":"IFERROR(IF($C45<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ45=1,$BL45,$BK45),1),0)","v":0},{"$f":"IFERROR(IF($C45<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ45=1,$BL45,$BK45),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C45<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1),0)","v":0},{"$f":"IFERROR(IF($C45<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1),0)","v":0},{"$f":"IFERROR(IF($C45<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1),0)","v":0},{"$f":"IFERROR(IF($C45<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1),0)","v":0},{"$f":"IFERROR(IF($C45<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1),0)","v":0},{"$f":"IFERROR(IF($C45<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1),0)","v":0},null,{"$f":"IFERROR(IF($C45<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A44)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1),0)","v":0},{"$f":"IFERROR(IF($C45<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A44)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1),0)","v":0},{"$f":"IFERROR(IF($C45<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A44)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1),0)","v":0},{"$f":"IFERROR(IF($C45<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A44)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1),0)","v":0},{"$f":"IFERROR(IF($C45<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A44)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1),0)","v":0},{"$f":"IFERROR(IF($C45<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A44)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM45,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV45,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC45,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN45,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW45,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD45,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO45,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX45,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE45,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP45,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY45,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF45,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ45,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ45,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG45,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR45,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA45,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH45,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ45=1,$BL45,$BK45),1)","v":0},0,null,{"$f":"CR46+(AQ45-CR46*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ45-CR46*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR45*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ45,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ45,Berekening!BH45))-BS45","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A45,0,Berekening!CW45)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A45,0,Berekening!CY45)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ45,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ45,Berekening!BH45))-CP45","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A45,0,Berekening!DB45)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A45,0,Berekening!DD45)","v":0}]
[43,3.5,"2024-12-31",{"$f":"DAYS360(Quickscan!$F$28,C46)/360","v":45},{"$f":"IF(Quickscan!$F$32<10.5, IF(D46<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D46>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C46,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C46,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C46,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C46)/360","v":125.00277777777778},{"$f":"IF(Quickscan!$H$32<10.5, IF(K46<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K46>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C46,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C46,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C46, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC46, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC46,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC46,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC46,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB46=Berekening!AC46),AND(AC46>=20000,AC46<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D46<Quickscan!$F$31,$R46,$S46),$R46)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K46<Quickscan!$H$31,$R46,$S46), $R46)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D46<Quickscan!$F$31,W46,X46),W46)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K46<Quickscan!$H$31,W46,X46), W46)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C46), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C46, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS46=Berekening!AT46),AND(AT46>=20000,AT46<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D46<Quickscan!$F$31,$T46,$U46),$T46)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K46<Quickscan!$H$31,$T46,$U46), $T46)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D46<Quickscan!$F$31,Y46,Z46),Y46)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K46<Quickscan!$H$31,Y46,Z46), Y46)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C46), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C46, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I46,P46)=I46,IF(Quickscan!$F$32<10.5,IF(D46>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K46>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C46<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1),0)","v":0},{"$f":"IFERROR(IF($C46<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1),0)","v":0},{"$f":"IFERROR(IF($C46<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ46=1,$BL46,$BK46),1),0)","v":0},{"$f":"IFERROR(IF($C46<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ46=1,$BL46,$BK46),1),0)","v":0},{"$f":"IFERROR(IF($C46<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ46=1,$BL46,$BK46),1),0)","v":0},{"$f":"IFERROR(IF($C46<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ46=1,$BL46,$BK46),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C46<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1),0)","v":0},{"$f":"IFERROR(IF($C46<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1),0)","v":0},{"$f":"IFERROR(IF($C46<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1),0)","v":0},{"$f":"IFERROR(IF($C46<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1),0)","v":0},{"$f":"IFERROR(IF($C46<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1),0)","v":0},{"$f":"IFERROR(IF($C46<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1),0)","v":0},null,{"$f":"IFERROR(IF($C46<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A45)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1),0)","v":0},{"$f":"IFERROR(IF($C46<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A45)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1),0)","v":0},{"$f":"IFERROR(IF($C46<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A45)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1),0)","v":0},{"$f":"IFERROR(IF($C46<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A45)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1),0)","v":0},{"$f":"IFERROR(IF($C46<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A45)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1),0)","v":0},{"$f":"IFERROR(IF($C46<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A45)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM46,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV46,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC46,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN46,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW46,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD46,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO46,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX46,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE46,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP46,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY46,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF46,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ46,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ46,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG46,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR46,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA46,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH46,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ46=1,$BL46,$BK46),1)","v":0},0,null,{"$f":"CR47+(AQ46-CR47*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ46-CR47*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR46*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ46,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ46,Berekening!BH46))-BS46","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A46,0,Berekening!CW46)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A46,0,Berekening!CY46)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ46,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ46,Berekening!BH46))-CP46","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A46,0,Berekening!DB46)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A46,0,Berekening!DD46)","v":0}]
[44,3.5833333333333335,"2025-01-31",{"$f":"DAYS360(Quickscan!$F$28,C47)/360","v":45.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D47<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D47>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C47,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C47,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C47,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C47)/360","v":125.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K47<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K47>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C47,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C47,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C47, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC47, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC47,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC47,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC47,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB47=Berekening!AC47),AND(AC47>=20000,AC47<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D47<Quickscan!$F$31,$R47,$S47),$R47)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K47<Quickscan!$H$31,$R47,$S47), $R47)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D47<Quickscan!$F$31,W47,X47),W47)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K47<Quickscan!$H$31,W47,X47), W47)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C47), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C47, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS47=Berekening!AT47),AND(AT47>=20000,AT47<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D47<Quickscan!$F$31,$T47,$U47),$T47)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K47<Quickscan!$H$31,$T47,$U47), $T47)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D47<Quickscan!$F$31,Y47,Z47),Y47)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K47<Quickscan!$H$31,Y47,Z47), Y47)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C47), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C47, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I47,P47)=I47,IF(Quickscan!$F$32<10.5,IF(D47>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K47>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C47<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1),0)","v":0},{"$f":"IFERROR(IF($C47<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1),0)","v":0},{"$f":"IFERROR(IF($C47<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ47=1,$BL47,$BK47),1),0)","v":0},{"$f":"IFERROR(IF($C47<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ47=1,$BL47,$BK47),1),0)","v":0},{"$f":"IFERROR(IF($C47<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ47=1,$BL47,$BK47),1),0)","v":0},{"$f":"IFERROR(IF($C47<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ47=1,$BL47,$BK47),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C47<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1),0)","v":0},{"$f":"IFERROR(IF($C47<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1),0)","v":0},{"$f":"IFERROR(IF($C47<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1),0)","v":0},{"$f":"IFERROR(IF($C47<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1),0)","v":0},{"$f":"IFERROR(IF($C47<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1),0)","v":0},{"$f":"IFERROR(IF($C47<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1),0)","v":0},null,{"$f":"IFERROR(IF($C47<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A46)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1),0)","v":0},{"$f":"IFERROR(IF($C47<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A46)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1),0)","v":0},{"$f":"IFERROR(IF($C47<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A46)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1),0)","v":0},{"$f":"IFERROR(IF($C47<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A46)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1),0)","v":0},{"$f":"IFERROR(IF($C47<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A46)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1),0)","v":0},{"$f":"IFERROR(IF($C47<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A46)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM47,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV47,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC47,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN47,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW47,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD47,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO47,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX47,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE47,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP47,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY47,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF47,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ47,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ47,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG47,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR47,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA47,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH47,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ47=1,$BL47,$BK47),1)","v":0},0,null,{"$f":"CR48+(AQ47-CR48*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ47-CR48*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR47*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ47,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ47,Berekening!BH47))-BS47","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A47,0,Berekening!CW47)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A47,0,Berekening!CY47)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ47,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ47,Berekening!BH47))-CP47","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A47,0,Berekening!DB47)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A47,0,Berekening!DD47)","v":0}]
[45,3.6666666666666665,"2025-02-28",{"$f":"DAYS360(Quickscan!$F$28,C48)/360","v":45.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D48<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D48>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C48,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C48,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C48,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C48)/360","v":125.16111111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K48<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K48>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C48,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C48,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C48, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC48, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC48,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC48,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC48,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB48=Berekening!AC48),AND(AC48>=20000,AC48<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D48<Quickscan!$F$31,$R48,$S48),$R48)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K48<Quickscan!$H$31,$R48,$S48), $R48)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D48<Quickscan!$F$31,W48,X48),W48)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K48<Quickscan!$H$31,W48,X48), W48)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C48), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C48, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS48=Berekening!AT48),AND(AT48>=20000,AT48<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D48<Quickscan!$F$31,$T48,$U48),$T48)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K48<Quickscan!$H$31,$T48,$U48), $T48)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D48<Quickscan!$F$31,Y48,Z48),Y48)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K48<Quickscan!$H$31,Y48,Z48), Y48)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C48), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C48, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I48,P48)=I48,IF(Quickscan!$F$32<10.5,IF(D48>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K48>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C48<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1),0)","v":0},{"$f":"IFERROR(IF($C48<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1),0)","v":0},{"$f":"IFERROR(IF($C48<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ48=1,$BL48,$BK48),1),0)","v":0},{"$f":"IFERROR(IF($C48<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ48=1,$BL48,$BK48),1),0)","v":0},{"$f":"IFERROR(IF($C48<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ48=1,$BL48,$BK48),1),0)","v":0},{"$f":"IFERROR(IF($C48<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ48=1,$BL48,$BK48),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C48<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1),0)","v":0},{"$f":"IFERROR(IF($C48<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1),0)","v":0},{"$f":"IFERROR(IF($C48<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1),0)","v":0},{"$f":"IFERROR(IF($C48<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1),0)","v":0},{"$f":"IFERROR(IF($C48<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1),0)","v":0},{"$f":"IFERROR(IF($C48<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1),0)","v":0},null,{"$f":"IFERROR(IF($C48<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A47)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1),0)","v":0},{"$f":"IFERROR(IF($C48<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A47)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1),0)","v":0},{"$f":"IFERROR(IF($C48<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A47)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1),0)","v":0},{"$f":"IFERROR(IF($C48<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A47)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1),0)","v":0},{"$f":"IFERROR(IF($C48<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A47)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1),0)","v":0},{"$f":"IFERROR(IF($C48<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A47)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM48,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV48,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC48,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN48,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW48,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD48,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO48,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX48,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE48,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP48,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY48,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF48,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ48,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ48,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG48,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR48,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA48,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH48,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ48=1,$BL48,$BK48),1)","v":0},0,null,{"$f":"CR49+(AQ48-CR49*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ48-CR49*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR48*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ48,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ48,Berekening!BH48))-BS48","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A48,0,Berekening!CW48)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A48,0,Berekening!CY48)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ48,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ48,Berekening!BH48))-CP48","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A48,0,Berekening!DB48)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A48,0,Berekening!DD48)","v":0}]
[46,3.75,"2025-03-31",{"$f":"DAYS360(Quickscan!$F$28,C49)/360","v":45.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D49<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D49>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C49,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C49,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C49,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C49)/360","v":125.25277777777778},{"$f":"IF(Quickscan!$H$32<10.5, IF(K49<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K49>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C49,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C49,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C49, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC49, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC49,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC49,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC49,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB49=Berekening!AC49),AND(AC49>=20000,AC49<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D49<Quickscan!$F$31,$R49,$S49),$R49)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K49<Quickscan!$H$31,$R49,$S49), $R49)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D49<Quickscan!$F$31,W49,X49),W49)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K49<Quickscan!$H$31,W49,X49), W49)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C49), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C49, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS49=Berekening!AT49),AND(AT49>=20000,AT49<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D49<Quickscan!$F$31,$T49,$U49),$T49)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K49<Quickscan!$H$31,$T49,$U49), $T49)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D49<Quickscan!$F$31,Y49,Z49),Y49)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K49<Quickscan!$H$31,Y49,Z49), Y49)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C49), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C49, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I49,P49)=I49,IF(Quickscan!$F$32<10.5,IF(D49>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K49>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C49<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1),0)","v":0},{"$f":"IFERROR(IF($C49<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1),0)","v":0},{"$f":"IFERROR(IF($C49<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ49=1,$BL49,$BK49),1),0)","v":0},{"$f":"IFERROR(IF($C49<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ49=1,$BL49,$BK49),1),0)","v":0},{"$f":"IFERROR(IF($C49<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ49=1,$BL49,$BK49),1),0)","v":0},{"$f":"IFERROR(IF($C49<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ49=1,$BL49,$BK49),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C49<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1),0)","v":0},{"$f":"IFERROR(IF($C49<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1),0)","v":0},{"$f":"IFERROR(IF($C49<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1),0)","v":0},{"$f":"IFERROR(IF($C49<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1),0)","v":0},{"$f":"IFERROR(IF($C49<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1),0)","v":0},{"$f":"IFERROR(IF($C49<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1),0)","v":0},null,{"$f":"IFERROR(IF($C49<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A48)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1),0)","v":0},{"$f":"IFERROR(IF($C49<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A48)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1),0)","v":0},{"$f":"IFERROR(IF($C49<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A48)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1),0)","v":0},{"$f":"IFERROR(IF($C49<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A48)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1),0)","v":0},{"$f":"IFERROR(IF($C49<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A48)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1),0)","v":0},{"$f":"IFERROR(IF($C49<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A48)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM49,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV49,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC49,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN49,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW49,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD49,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO49,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX49,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE49,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP49,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY49,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF49,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ49,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ49,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG49,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR49,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA49,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH49,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ49=1,$BL49,$BK49),1)","v":0},0,null,{"$f":"CR50+(AQ49-CR50*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ49-CR50*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR49*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ49,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ49,Berekening!BH49))-BS49","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A49,0,Berekening!CW49)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A49,0,Berekening!CY49)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ49,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ49,Berekening!BH49))-CP49","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A49,0,Berekening!DB49)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A49,0,Berekening!DD49)","v":0}]
[47,3.8333333333333335,"2025-04-30",{"$f":"DAYS360(Quickscan!$F$28,C50)/360","v":45.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D50<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D50>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C50,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C50,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C50,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C50)/360","v":125.33333333333333},{"$f":"IF(Quickscan!$H$32<10.5, IF(K50<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K50>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C50,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C50,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C50, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC50, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC50,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC50,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC50,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB50=Berekening!AC50),AND(AC50>=20000,AC50<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D50<Quickscan!$F$31,$R50,$S50),$R50)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K50<Quickscan!$H$31,$R50,$S50), $R50)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D50<Quickscan!$F$31,W50,X50),W50)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K50<Quickscan!$H$31,W50,X50), W50)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C50), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C50, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS50=Berekening!AT50),AND(AT50>=20000,AT50<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D50<Quickscan!$F$31,$T50,$U50),$T50)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K50<Quickscan!$H$31,$T50,$U50), $T50)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D50<Quickscan!$F$31,Y50,Z50),Y50)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K50<Quickscan!$H$31,Y50,Z50), Y50)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C50), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C50, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I50,P50)=I50,IF(Quickscan!$F$32<10.5,IF(D50>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K50>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C50<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1),0)","v":0},{"$f":"IFERROR(IF($C50<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1),0)","v":0},{"$f":"IFERROR(IF($C50<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ50=1,$BL50,$BK50),1),0)","v":0},{"$f":"IFERROR(IF($C50<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ50=1,$BL50,$BK50),1),0)","v":0},{"$f":"IFERROR(IF($C50<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ50=1,$BL50,$BK50),1),0)","v":0},{"$f":"IFERROR(IF($C50<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ50=1,$BL50,$BK50),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C50<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1),0)","v":0},{"$f":"IFERROR(IF($C50<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1),0)","v":0},{"$f":"IFERROR(IF($C50<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1),0)","v":0},{"$f":"IFERROR(IF($C50<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1),0)","v":0},{"$f":"IFERROR(IF($C50<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1),0)","v":0},{"$f":"IFERROR(IF($C50<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1),0)","v":0},null,{"$f":"IFERROR(IF($C50<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A49)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1),0)","v":0},{"$f":"IFERROR(IF($C50<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A49)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1),0)","v":0},{"$f":"IFERROR(IF($C50<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A49)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1),0)","v":0},{"$f":"IFERROR(IF($C50<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A49)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1),0)","v":0},{"$f":"IFERROR(IF($C50<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A49)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1),0)","v":0},{"$f":"IFERROR(IF($C50<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A49)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM50,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV50,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC50,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN50,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW50,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD50,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO50,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX50,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE50,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP50,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY50,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF50,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ50,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ50,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG50,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR50,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA50,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH50,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ50=1,$BL50,$BK50),1)","v":0},0,null,{"$f":"CR51+(AQ50-CR51*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ50-CR51*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR50*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ50,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ50,Berekening!BH50))-BS50","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A50,0,Berekening!CW50)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A50,0,Berekening!CY50)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ50,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ50,Berekening!BH50))-CP50","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A50,0,Berekening!DB50)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A50,0,Berekening!DD50)","v":0}]
[48,3.9166666666666665,"2025-05-31",{"$f":"DAYS360(Quickscan!$F$28,C51)/360","v":45.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D51<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D51>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C51,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C51,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C51,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C51)/360","v":125.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K51<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K51>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C51,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C51,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C51, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC51, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC51,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC51,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC51,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB51=Berekening!AC51),AND(AC51>=20000,AC51<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D51<Quickscan!$F$31,$R51,$S51),$R51)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K51<Quickscan!$H$31,$R51,$S51), $R51)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D51<Quickscan!$F$31,W51,X51),W51)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K51<Quickscan!$H$31,W51,X51), W51)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C51), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C51, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS51=Berekening!AT51),AND(AT51>=20000,AT51<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D51<Quickscan!$F$31,$T51,$U51),$T51)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K51<Quickscan!$H$31,$T51,$U51), $T51)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D51<Quickscan!$F$31,Y51,Z51),Y51)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K51<Quickscan!$H$31,Y51,Z51), Y51)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C51), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C51, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I51,P51)=I51,IF(Quickscan!$F$32<10.5,IF(D51>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K51>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C51<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1),0)","v":0},{"$f":"IFERROR(IF($C51<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1),0)","v":0},{"$f":"IFERROR(IF($C51<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ51=1,$BL51,$BK51),1),0)","v":0},{"$f":"IFERROR(IF($C51<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ51=1,$BL51,$BK51),1),0)","v":0},{"$f":"IFERROR(IF($C51<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ51=1,$BL51,$BK51),1),0)","v":0},{"$f":"IFERROR(IF($C51<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ51=1,$BL51,$BK51),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C51<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1),0)","v":0},{"$f":"IFERROR(IF($C51<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1),0)","v":0},{"$f":"IFERROR(IF($C51<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1),0)","v":0},{"$f":"IFERROR(IF($C51<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1),0)","v":0},{"$f":"IFERROR(IF($C51<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1),0)","v":0},{"$f":"IFERROR(IF($C51<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1),0)","v":0},null,{"$f":"IFERROR(IF($C51<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A50)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1),0)","v":0},{"$f":"IFERROR(IF($C51<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A50)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1),0)","v":0},{"$f":"IFERROR(IF($C51<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A50)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1),0)","v":0},{"$f":"IFERROR(IF($C51<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A50)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1),0)","v":0},{"$f":"IFERROR(IF($C51<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A50)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1),0)","v":0},{"$f":"IFERROR(IF($C51<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A50)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM51,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV51,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC51,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN51,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW51,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD51,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO51,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX51,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE51,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP51,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY51,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF51,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ51,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ51,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG51,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR51,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA51,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH51,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ51=1,$BL51,$BK51),1)","v":0},0,null,{"$f":"CR52+(AQ51-CR52*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ51-CR52*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR51*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ51,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ51,Berekening!BH51))-BS51","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A51,0,Berekening!CW51)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A51,0,Berekening!CY51)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ51,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ51,Berekening!BH51))-CP51","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A51,0,Berekening!DB51)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A51,0,Berekening!DD51)","v":0}]
[49,4,"2025-06-30",{"$f":"DAYS360(Quickscan!$F$28,C52)/360","v":45.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D52<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D52>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C52,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C52,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C52,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C52)/360","v":125.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K52<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K52>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C52,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C52,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C52, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC52, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC52,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC52,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC52,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB52=Berekening!AC52),AND(AC52>=20000,AC52<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D52<Quickscan!$F$31,$R52,$S52),$R52)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K52<Quickscan!$H$31,$R52,$S52), $R52)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D52<Quickscan!$F$31,W52,X52),W52)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K52<Quickscan!$H$31,W52,X52), W52)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C52), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C52, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS52=Berekening!AT52),AND(AT52>=20000,AT52<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D52<Quickscan!$F$31,$T52,$U52),$T52)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K52<Quickscan!$H$31,$T52,$U52), $T52)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D52<Quickscan!$F$31,Y52,Z52),Y52)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K52<Quickscan!$H$31,Y52,Z52), Y52)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C52), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C52, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I52,P52)=I52,IF(Quickscan!$F$32<10.5,IF(D52>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K52>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C52<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1),0)","v":0},{"$f":"IFERROR(IF($C52<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1),0)","v":0},{"$f":"IFERROR(IF($C52<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ52=1,$BL52,$BK52),1),0)","v":0},{"$f":"IFERROR(IF($C52<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ52=1,$BL52,$BK52),1),0)","v":0},{"$f":"IFERROR(IF($C52<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ52=1,$BL52,$BK52),1),0)","v":0},{"$f":"IFERROR(IF($C52<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ52=1,$BL52,$BK52),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C52<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1),0)","v":0},{"$f":"IFERROR(IF($C52<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1),0)","v":0},{"$f":"IFERROR(IF($C52<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1),0)","v":0},{"$f":"IFERROR(IF($C52<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1),0)","v":0},{"$f":"IFERROR(IF($C52<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1),0)","v":0},{"$f":"IFERROR(IF($C52<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1),0)","v":0},null,{"$f":"IFERROR(IF($C52<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A51)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1),0)","v":0},{"$f":"IFERROR(IF($C52<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A51)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1),0)","v":0},{"$f":"IFERROR(IF($C52<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A51)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1),0)","v":0},{"$f":"IFERROR(IF($C52<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A51)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1),0)","v":0},{"$f":"IFERROR(IF($C52<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A51)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1),0)","v":0},{"$f":"IFERROR(IF($C52<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A51)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM52,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV52,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC52,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN52,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW52,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD52,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO52,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX52,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE52,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP52,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY52,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF52,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ52,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ52,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG52,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR52,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA52,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH52,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ52=1,$BL52,$BK52),1)","v":0},0,null,{"$f":"CR53+(AQ52-CR53*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ52-CR53*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR52*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ52,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ52,Berekening!BH52))-BS52","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A52,0,Berekening!CW52)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A52,0,Berekening!CY52)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ52,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ52,Berekening!BH52))-CP52","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A52,0,Berekening!DB52)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A52,0,Berekening!DD52)","v":0}]
[50,4.083333333333333,"2025-07-31",{"$f":"DAYS360(Quickscan!$F$28,C53)/360","v":45.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D53<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D53>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C53,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C53,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C53,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C53)/360","v":125.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K53<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K53>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C53,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C53,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C53, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC53, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC53,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC53,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC53,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB53=Berekening!AC53),AND(AC53>=20000,AC53<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D53<Quickscan!$F$31,$R53,$S53),$R53)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K53<Quickscan!$H$31,$R53,$S53), $R53)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D53<Quickscan!$F$31,W53,X53),W53)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K53<Quickscan!$H$31,W53,X53), W53)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C53), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C53, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS53=Berekening!AT53),AND(AT53>=20000,AT53<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D53<Quickscan!$F$31,$T53,$U53),$T53)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K53<Quickscan!$H$31,$T53,$U53), $T53)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D53<Quickscan!$F$31,Y53,Z53),Y53)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K53<Quickscan!$H$31,Y53,Z53), Y53)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C53), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C53, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I53,P53)=I53,IF(Quickscan!$F$32<10.5,IF(D53>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K53>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C53<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1),0)","v":0},{"$f":"IFERROR(IF($C53<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1),0)","v":0},{"$f":"IFERROR(IF($C53<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ53=1,$BL53,$BK53),1),0)","v":0},{"$f":"IFERROR(IF($C53<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ53=1,$BL53,$BK53),1),0)","v":0},{"$f":"IFERROR(IF($C53<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ53=1,$BL53,$BK53),1),0)","v":0},{"$f":"IFERROR(IF($C53<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ53=1,$BL53,$BK53),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C53<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1),0)","v":0},{"$f":"IFERROR(IF($C53<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1),0)","v":0},{"$f":"IFERROR(IF($C53<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1),0)","v":0},{"$f":"IFERROR(IF($C53<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1),0)","v":0},{"$f":"IFERROR(IF($C53<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1),0)","v":0},{"$f":"IFERROR(IF($C53<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1),0)","v":0},null,{"$f":"IFERROR(IF($C53<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A52)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1),0)","v":0},{"$f":"IFERROR(IF($C53<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A52)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1),0)","v":0},{"$f":"IFERROR(IF($C53<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A52)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1),0)","v":0},{"$f":"IFERROR(IF($C53<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A52)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1),0)","v":0},{"$f":"IFERROR(IF($C53<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A52)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1),0)","v":0},{"$f":"IFERROR(IF($C53<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A52)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM53,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV53,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC53,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN53,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW53,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD53,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO53,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX53,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE53,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP53,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY53,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF53,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ53,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ53,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG53,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR53,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA53,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH53,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ53=1,$BL53,$BK53),1)","v":0},0,null,{"$f":"CR54+(AQ53-CR54*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ53-CR54*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR53*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ53,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ53,Berekening!BH53))-BS53","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A53,0,Berekening!CW53)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A53,0,Berekening!CY53)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ53,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ53,Berekening!BH53))-CP53","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A53,0,Berekening!DB53)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A53,0,Berekening!DD53)","v":0}]
[51,4.166666666666667,"2025-08-31",{"$f":"DAYS360(Quickscan!$F$28,C54)/360","v":45.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D54<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D54>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C54,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C54,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C54,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C54)/360","v":125.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K54<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K54>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C54,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C54,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C54, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC54, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC54,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC54,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC54,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB54=Berekening!AC54),AND(AC54>=20000,AC54<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D54<Quickscan!$F$31,$R54,$S54),$R54)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K54<Quickscan!$H$31,$R54,$S54), $R54)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D54<Quickscan!$F$31,W54,X54),W54)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K54<Quickscan!$H$31,W54,X54), W54)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C54), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C54, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS54=Berekening!AT54),AND(AT54>=20000,AT54<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D54<Quickscan!$F$31,$T54,$U54),$T54)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K54<Quickscan!$H$31,$T54,$U54), $T54)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D54<Quickscan!$F$31,Y54,Z54),Y54)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K54<Quickscan!$H$31,Y54,Z54), Y54)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C54), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C54, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I54,P54)=I54,IF(Quickscan!$F$32<10.5,IF(D54>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K54>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C54<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1),0)","v":0},{"$f":"IFERROR(IF($C54<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1),0)","v":0},{"$f":"IFERROR(IF($C54<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ54=1,$BL54,$BK54),1),0)","v":0},{"$f":"IFERROR(IF($C54<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ54=1,$BL54,$BK54),1),0)","v":0},{"$f":"IFERROR(IF($C54<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ54=1,$BL54,$BK54),1),0)","v":0},{"$f":"IFERROR(IF($C54<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ54=1,$BL54,$BK54),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C54<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1),0)","v":0},{"$f":"IFERROR(IF($C54<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1),0)","v":0},{"$f":"IFERROR(IF($C54<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1),0)","v":0},{"$f":"IFERROR(IF($C54<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1),0)","v":0},{"$f":"IFERROR(IF($C54<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1),0)","v":0},{"$f":"IFERROR(IF($C54<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1),0)","v":0},null,{"$f":"IFERROR(IF($C54<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A53)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1),0)","v":0},{"$f":"IFERROR(IF($C54<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A53)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1),0)","v":0},{"$f":"IFERROR(IF($C54<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A53)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1),0)","v":0},{"$f":"IFERROR(IF($C54<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A53)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1),0)","v":0},{"$f":"IFERROR(IF($C54<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A53)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1),0)","v":0},{"$f":"IFERROR(IF($C54<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A53)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM54,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV54,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC54,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN54,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW54,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD54,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO54,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX54,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE54,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP54,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY54,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF54,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ54,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ54,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG54,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR54,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA54,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH54,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ54=1,$BL54,$BK54),1)","v":0},0,null,{"$f":"CR55+(AQ54-CR55*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ54-CR55*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR54*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ54,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ54,Berekening!BH54))-BS54","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A54,0,Berekening!CW54)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A54,0,Berekening!CY54)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ54,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ54,Berekening!BH54))-CP54","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A54,0,Berekening!DB54)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A54,0,Berekening!DD54)","v":0}]
[52,4.25,"2025-09-30",{"$f":"DAYS360(Quickscan!$F$28,C55)/360","v":45.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D55<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D55>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C55,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C55,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C55,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C55)/360","v":125.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K55<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K55>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C55,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C55,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C55, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC55, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC55,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC55,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC55,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB55=Berekening!AC55),AND(AC55>=20000,AC55<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D55<Quickscan!$F$31,$R55,$S55),$R55)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K55<Quickscan!$H$31,$R55,$S55), $R55)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D55<Quickscan!$F$31,W55,X55),W55)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K55<Quickscan!$H$31,W55,X55), W55)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C55), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C55, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS55=Berekening!AT55),AND(AT55>=20000,AT55<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D55<Quickscan!$F$31,$T55,$U55),$T55)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K55<Quickscan!$H$31,$T55,$U55), $T55)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D55<Quickscan!$F$31,Y55,Z55),Y55)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K55<Quickscan!$H$31,Y55,Z55), Y55)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C55), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C55, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I55,P55)=I55,IF(Quickscan!$F$32<10.5,IF(D55>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K55>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C55<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1),0)","v":0},{"$f":"IFERROR(IF($C55<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1),0)","v":0},{"$f":"IFERROR(IF($C55<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ55=1,$BL55,$BK55),1),0)","v":0},{"$f":"IFERROR(IF($C55<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ55=1,$BL55,$BK55),1),0)","v":0},{"$f":"IFERROR(IF($C55<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ55=1,$BL55,$BK55),1),0)","v":0},{"$f":"IFERROR(IF($C55<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ55=1,$BL55,$BK55),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C55<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1),0)","v":0},{"$f":"IFERROR(IF($C55<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1),0)","v":0},{"$f":"IFERROR(IF($C55<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1),0)","v":0},{"$f":"IFERROR(IF($C55<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1),0)","v":0},{"$f":"IFERROR(IF($C55<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1),0)","v":0},{"$f":"IFERROR(IF($C55<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1),0)","v":0},null,{"$f":"IFERROR(IF($C55<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A54)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1),0)","v":0},{"$f":"IFERROR(IF($C55<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A54)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1),0)","v":0},{"$f":"IFERROR(IF($C55<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A54)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1),0)","v":0},{"$f":"IFERROR(IF($C55<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A54)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1),0)","v":0},{"$f":"IFERROR(IF($C55<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A54)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1),0)","v":0},{"$f":"IFERROR(IF($C55<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A54)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM55,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV55,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC55,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN55,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW55,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD55,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO55,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX55,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE55,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP55,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY55,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF55,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ55,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ55,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG55,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR55,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA55,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH55,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ55=1,$BL55,$BK55),1)","v":0},0,null,{"$f":"CR56+(AQ55-CR56*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ55-CR56*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR55*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ55,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ55,Berekening!BH55))-BS55","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A55,0,Berekening!CW55)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A55,0,Berekening!CY55)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ55,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ55,Berekening!BH55))-CP55","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A55,0,Berekening!DB55)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A55,0,Berekening!DD55)","v":0}]
[53,4.333333333333333,"2025-10-31",{"$f":"DAYS360(Quickscan!$F$28,C56)/360","v":45.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D56<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D56>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C56,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C56,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C56,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C56)/360","v":125.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K56<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K56>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C56,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C56,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C56, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC56, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC56,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC56,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC56,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB56=Berekening!AC56),AND(AC56>=20000,AC56<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D56<Quickscan!$F$31,$R56,$S56),$R56)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K56<Quickscan!$H$31,$R56,$S56), $R56)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D56<Quickscan!$F$31,W56,X56),W56)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K56<Quickscan!$H$31,W56,X56), W56)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C56), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C56, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS56=Berekening!AT56),AND(AT56>=20000,AT56<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D56<Quickscan!$F$31,$T56,$U56),$T56)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K56<Quickscan!$H$31,$T56,$U56), $T56)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D56<Quickscan!$F$31,Y56,Z56),Y56)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K56<Quickscan!$H$31,Y56,Z56), Y56)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C56), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C56, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I56,P56)=I56,IF(Quickscan!$F$32<10.5,IF(D56>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K56>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C56<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1),0)","v":0},{"$f":"IFERROR(IF($C56<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1),0)","v":0},{"$f":"IFERROR(IF($C56<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ56=1,$BL56,$BK56),1),0)","v":0},{"$f":"IFERROR(IF($C56<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ56=1,$BL56,$BK56),1),0)","v":0},{"$f":"IFERROR(IF($C56<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ56=1,$BL56,$BK56),1),0)","v":0},{"$f":"IFERROR(IF($C56<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ56=1,$BL56,$BK56),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C56<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1),0)","v":0},{"$f":"IFERROR(IF($C56<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1),0)","v":0},{"$f":"IFERROR(IF($C56<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1),0)","v":0},{"$f":"IFERROR(IF($C56<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1),0)","v":0},{"$f":"IFERROR(IF($C56<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1),0)","v":0},{"$f":"IFERROR(IF($C56<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1),0)","v":0},null,{"$f":"IFERROR(IF($C56<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A55)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1),0)","v":0},{"$f":"IFERROR(IF($C56<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A55)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1),0)","v":0},{"$f":"IFERROR(IF($C56<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A55)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1),0)","v":0},{"$f":"IFERROR(IF($C56<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A55)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1),0)","v":0},{"$f":"IFERROR(IF($C56<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A55)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1),0)","v":0},{"$f":"IFERROR(IF($C56<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A55)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM56,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV56,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC56,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN56,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW56,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD56,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO56,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX56,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE56,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP56,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY56,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF56,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ56,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ56,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG56,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR56,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA56,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH56,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ56=1,$BL56,$BK56),1)","v":0},0,null,{"$f":"CR57+(AQ56-CR57*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ56-CR57*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR56*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ56,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ56,Berekening!BH56))-BS56","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A56,0,Berekening!CW56)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A56,0,Berekening!CY56)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ56,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ56,Berekening!BH56))-CP56","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A56,0,Berekening!DB56)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A56,0,Berekening!DD56)","v":0}]
[54,4.416666666666667,"2025-11-30",{"$f":"DAYS360(Quickscan!$F$28,C57)/360","v":45.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D57<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D57>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C57,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C57,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C57,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C57)/360","v":125.91666666666667},{"$f":"IF(Quickscan!$H$32<10.5, IF(K57<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K57>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C57,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C57,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C57, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC57, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC57,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC57,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC57,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB57=Berekening!AC57),AND(AC57>=20000,AC57<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D57<Quickscan!$F$31,$R57,$S57),$R57)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K57<Quickscan!$H$31,$R57,$S57), $R57)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D57<Quickscan!$F$31,W57,X57),W57)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K57<Quickscan!$H$31,W57,X57), W57)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C57), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C57, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS57=Berekening!AT57),AND(AT57>=20000,AT57<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D57<Quickscan!$F$31,$T57,$U57),$T57)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K57<Quickscan!$H$31,$T57,$U57), $T57)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D57<Quickscan!$F$31,Y57,Z57),Y57)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K57<Quickscan!$H$31,Y57,Z57), Y57)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C57), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C57, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I57,P57)=I57,IF(Quickscan!$F$32<10.5,IF(D57>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K57>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C57<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1),0)","v":0},{"$f":"IFERROR(IF($C57<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1),0)","v":0},{"$f":"IFERROR(IF($C57<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ57=1,$BL57,$BK57),1),0)","v":0},{"$f":"IFERROR(IF($C57<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ57=1,$BL57,$BK57),1),0)","v":0},{"$f":"IFERROR(IF($C57<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ57=1,$BL57,$BK57),1),0)","v":0},{"$f":"IFERROR(IF($C57<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ57=1,$BL57,$BK57),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C57<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1),0)","v":0},{"$f":"IFERROR(IF($C57<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1),0)","v":0},{"$f":"IFERROR(IF($C57<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1),0)","v":0},{"$f":"IFERROR(IF($C57<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1),0)","v":0},{"$f":"IFERROR(IF($C57<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1),0)","v":0},{"$f":"IFERROR(IF($C57<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1),0)","v":0},null,{"$f":"IFERROR(IF($C57<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A56)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1),0)","v":0},{"$f":"IFERROR(IF($C57<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A56)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1),0)","v":0},{"$f":"IFERROR(IF($C57<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A56)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1),0)","v":0},{"$f":"IFERROR(IF($C57<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A56)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1),0)","v":0},{"$f":"IFERROR(IF($C57<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A56)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1),0)","v":0},{"$f":"IFERROR(IF($C57<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A56)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM57,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV57,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC57,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN57,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW57,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD57,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO57,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX57,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE57,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP57,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY57,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF57,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ57,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ57,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG57,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR57,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA57,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH57,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ57=1,$BL57,$BK57),1)","v":0},0,null,{"$f":"CR58+(AQ57-CR58*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ57-CR58*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR57*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ57,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ57,Berekening!BH57))-BS57","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A57,0,Berekening!CW57)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A57,0,Berekening!CY57)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ57,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ57,Berekening!BH57))-CP57","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A57,0,Berekening!DB57)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A57,0,Berekening!DD57)","v":0}]
[55,4.5,"2025-12-31",{"$f":"DAYS360(Quickscan!$F$28,C58)/360","v":46},{"$f":"IF(Quickscan!$F$32<10.5, IF(D58<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D58>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C58,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C58,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C58,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C58)/360","v":126.00277777777778},{"$f":"IF(Quickscan!$H$32<10.5, IF(K58<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K58>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C58,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C58,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C58, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC58, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC58,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC58,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC58,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB58=Berekening!AC58),AND(AC58>=20000,AC58<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D58<Quickscan!$F$31,$R58,$S58),$R58)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K58<Quickscan!$H$31,$R58,$S58), $R58)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D58<Quickscan!$F$31,W58,X58),W58)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K58<Quickscan!$H$31,W58,X58), W58)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C58), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C58, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS58=Berekening!AT58),AND(AT58>=20000,AT58<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D58<Quickscan!$F$31,$T58,$U58),$T58)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K58<Quickscan!$H$31,$T58,$U58), $T58)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D58<Quickscan!$F$31,Y58,Z58),Y58)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K58<Quickscan!$H$31,Y58,Z58), Y58)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C58), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C58, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I58,P58)=I58,IF(Quickscan!$F$32<10.5,IF(D58>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K58>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C58<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1),0)","v":0},{"$f":"IFERROR(IF($C58<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1),0)","v":0},{"$f":"IFERROR(IF($C58<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ58=1,$BL58,$BK58),1),0)","v":0},{"$f":"IFERROR(IF($C58<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ58=1,$BL58,$BK58),1),0)","v":0},{"$f":"IFERROR(IF($C58<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ58=1,$BL58,$BK58),1),0)","v":0},{"$f":"IFERROR(IF($C58<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ58=1,$BL58,$BK58),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C58<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1),0)","v":0},{"$f":"IFERROR(IF($C58<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1),0)","v":0},{"$f":"IFERROR(IF($C58<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1),0)","v":0},{"$f":"IFERROR(IF($C58<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1),0)","v":0},{"$f":"IFERROR(IF($C58<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1),0)","v":0},{"$f":"IFERROR(IF($C58<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1),0)","v":0},null,{"$f":"IFERROR(IF($C58<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A57)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1),0)","v":0},{"$f":"IFERROR(IF($C58<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A57)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1),0)","v":0},{"$f":"IFERROR(IF($C58<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A57)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1),0)","v":0},{"$f":"IFERROR(IF($C58<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A57)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1),0)","v":0},{"$f":"IFERROR(IF($C58<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A57)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1),0)","v":0},{"$f":"IFERROR(IF($C58<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A57)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM58,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV58,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC58,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN58,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW58,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD58,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO58,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX58,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE58,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP58,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY58,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF58,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ58,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ58,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG58,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR58,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA58,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH58,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ58=1,$BL58,$BK58),1)","v":0},0,null,{"$f":"CR59+(AQ58-CR59*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ58-CR59*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR58*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ58,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ58,Berekening!BH58))-BS58","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A58,0,Berekening!CW58)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A58,0,Berekening!CY58)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ58,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ58,Berekening!BH58))-CP58","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A58,0,Berekening!DB58)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A58,0,Berekening!DD58)","v":0}]
[56,4.583333333333333,"2026-01-31",{"$f":"DAYS360(Quickscan!$F$28,C59)/360","v":46.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D59<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D59>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C59,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C59,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C59,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C59)/360","v":126.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K59<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K59>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C59,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C59,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C59, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC59, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC59,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC59,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC59,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB59=Berekening!AC59),AND(AC59>=20000,AC59<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D59<Quickscan!$F$31,$R59,$S59),$R59)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K59<Quickscan!$H$31,$R59,$S59), $R59)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D59<Quickscan!$F$31,W59,X59),W59)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K59<Quickscan!$H$31,W59,X59), W59)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C59), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C59, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS59=Berekening!AT59),AND(AT59>=20000,AT59<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D59<Quickscan!$F$31,$T59,$U59),$T59)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K59<Quickscan!$H$31,$T59,$U59), $T59)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D59<Quickscan!$F$31,Y59,Z59),Y59)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K59<Quickscan!$H$31,Y59,Z59), Y59)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C59), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C59, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I59,P59)=I59,IF(Quickscan!$F$32<10.5,IF(D59>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K59>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C59<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1),0)","v":0},{"$f":"IFERROR(IF($C59<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1),0)","v":0},{"$f":"IFERROR(IF($C59<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ59=1,$BL59,$BK59),1),0)","v":0},{"$f":"IFERROR(IF($C59<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ59=1,$BL59,$BK59),1),0)","v":0},{"$f":"IFERROR(IF($C59<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ59=1,$BL59,$BK59),1),0)","v":0},{"$f":"IFERROR(IF($C59<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ59=1,$BL59,$BK59),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C59<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1),0)","v":0},{"$f":"IFERROR(IF($C59<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1),0)","v":0},{"$f":"IFERROR(IF($C59<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1),0)","v":0},{"$f":"IFERROR(IF($C59<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1),0)","v":0},{"$f":"IFERROR(IF($C59<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1),0)","v":0},{"$f":"IFERROR(IF($C59<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1),0)","v":0},null,{"$f":"IFERROR(IF($C59<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A58)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1),0)","v":0},{"$f":"IFERROR(IF($C59<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A58)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1),0)","v":0},{"$f":"IFERROR(IF($C59<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A58)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1),0)","v":0},{"$f":"IFERROR(IF($C59<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A58)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1),0)","v":0},{"$f":"IFERROR(IF($C59<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A58)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1),0)","v":0},{"$f":"IFERROR(IF($C59<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A58)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM59,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV59,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC59,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN59,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW59,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD59,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO59,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX59,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE59,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP59,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY59,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF59,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ59,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ59,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG59,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR59,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA59,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH59,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ59=1,$BL59,$BK59),1)","v":0},0,null,{"$f":"CR60+(AQ59-CR60*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ59-CR60*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR59*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ59,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ59,Berekening!BH59))-BS59","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A59,0,Berekening!CW59)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A59,0,Berekening!CY59)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ59,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ59,Berekening!BH59))-CP59","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A59,0,Berekening!DB59)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A59,0,Berekening!DD59)","v":0}]
[57,4.666666666666667,"2026-02-28",{"$f":"DAYS360(Quickscan!$F$28,C60)/360","v":46.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D60<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D60>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C60,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C60,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C60,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C60)/360","v":126.16111111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K60<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K60>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C60,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C60,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C60, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC60, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC60,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC60,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC60,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB60=Berekening!AC60),AND(AC60>=20000,AC60<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D60<Quickscan!$F$31,$R60,$S60),$R60)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K60<Quickscan!$H$31,$R60,$S60), $R60)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D60<Quickscan!$F$31,W60,X60),W60)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K60<Quickscan!$H$31,W60,X60), W60)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C60), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C60, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS60=Berekening!AT60),AND(AT60>=20000,AT60<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D60<Quickscan!$F$31,$T60,$U60),$T60)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K60<Quickscan!$H$31,$T60,$U60), $T60)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D60<Quickscan!$F$31,Y60,Z60),Y60)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K60<Quickscan!$H$31,Y60,Z60), Y60)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C60), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C60, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I60,P60)=I60,IF(Quickscan!$F$32<10.5,IF(D60>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K60>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C60<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1),0)","v":0},{"$f":"IFERROR(IF($C60<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1),0)","v":0},{"$f":"IFERROR(IF($C60<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ60=1,$BL60,$BK60),1),0)","v":0},{"$f":"IFERROR(IF($C60<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ60=1,$BL60,$BK60),1),0)","v":0},{"$f":"IFERROR(IF($C60<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ60=1,$BL60,$BK60),1),0)","v":0},{"$f":"IFERROR(IF($C60<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ60=1,$BL60,$BK60),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C60<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1),0)","v":0},{"$f":"IFERROR(IF($C60<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1),0)","v":0},{"$f":"IFERROR(IF($C60<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1),0)","v":0},{"$f":"IFERROR(IF($C60<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1),0)","v":0},{"$f":"IFERROR(IF($C60<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1),0)","v":0},{"$f":"IFERROR(IF($C60<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1),0)","v":0},null,{"$f":"IFERROR(IF($C60<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A59)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1),0)","v":0},{"$f":"IFERROR(IF($C60<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A59)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1),0)","v":0},{"$f":"IFERROR(IF($C60<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A59)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1),0)","v":0},{"$f":"IFERROR(IF($C60<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A59)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1),0)","v":0},{"$f":"IFERROR(IF($C60<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A59)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1),0)","v":0},{"$f":"IFERROR(IF($C60<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A59)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM60,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV60,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC60,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN60,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW60,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD60,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO60,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX60,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE60,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP60,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY60,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF60,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ60,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ60,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG60,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR60,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA60,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH60,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ60=1,$BL60,$BK60),1)","v":0},0,null,{"$f":"CR61+(AQ60-CR61*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ60-CR61*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR60*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ60,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ60,Berekening!BH60))-BS60","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A60,0,Berekening!CW60)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A60,0,Berekening!CY60)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ60,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ60,Berekening!BH60))-CP60","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A60,0,Berekening!DB60)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A60,0,Berekening!DD60)","v":0}]
[58,4.75,"2026-03-31",{"$f":"DAYS360(Quickscan!$F$28,C61)/360","v":46.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D61<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D61>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C61,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C61,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C61,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C61)/360","v":126.25277777777778},{"$f":"IF(Quickscan!$H$32<10.5, IF(K61<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K61>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C61,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C61,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C61, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC61, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC61,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC61,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC61,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB61=Berekening!AC61),AND(AC61>=20000,AC61<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D61<Quickscan!$F$31,$R61,$S61),$R61)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K61<Quickscan!$H$31,$R61,$S61), $R61)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D61<Quickscan!$F$31,W61,X61),W61)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K61<Quickscan!$H$31,W61,X61), W61)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C61), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C61, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS61=Berekening!AT61),AND(AT61>=20000,AT61<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D61<Quickscan!$F$31,$T61,$U61),$T61)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K61<Quickscan!$H$31,$T61,$U61), $T61)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D61<Quickscan!$F$31,Y61,Z61),Y61)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K61<Quickscan!$H$31,Y61,Z61), Y61)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C61), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C61, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I61,P61)=I61,IF(Quickscan!$F$32<10.5,IF(D61>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K61>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C61<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1),0)","v":0},{"$f":"IFERROR(IF($C61<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1),0)","v":0},{"$f":"IFERROR(IF($C61<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ61=1,$BL61,$BK61),1),0)","v":0},{"$f":"IFERROR(IF($C61<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ61=1,$BL61,$BK61),1),0)","v":0},{"$f":"IFERROR(IF($C61<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ61=1,$BL61,$BK61),1),0)","v":0},{"$f":"IFERROR(IF($C61<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ61=1,$BL61,$BK61),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C61<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1),0)","v":0},{"$f":"IFERROR(IF($C61<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1),0)","v":0},{"$f":"IFERROR(IF($C61<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1),0)","v":0},{"$f":"IFERROR(IF($C61<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1),0)","v":0},{"$f":"IFERROR(IF($C61<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1),0)","v":0},{"$f":"IFERROR(IF($C61<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1),0)","v":0},null,{"$f":"IFERROR(IF($C61<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A60)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1),0)","v":0},{"$f":"IFERROR(IF($C61<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A60)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1),0)","v":0},{"$f":"IFERROR(IF($C61<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A60)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1),0)","v":0},{"$f":"IFERROR(IF($C61<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A60)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1),0)","v":0},{"$f":"IFERROR(IF($C61<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A60)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1),0)","v":0},{"$f":"IFERROR(IF($C61<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A60)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM61,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV61,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC61,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN61,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW61,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD61,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO61,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX61,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE61,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP61,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY61,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF61,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ61,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ61,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG61,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR61,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA61,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH61,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ61=1,$BL61,$BK61),1)","v":0},0,null,{"$f":"CR62+(AQ61-CR62*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ61-CR62*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR61*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ61,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ61,Berekening!BH61))-BS61","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A61,0,Berekening!CW61)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A61,0,Berekening!CY61)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ61,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ61,Berekening!BH61))-CP61","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A61,0,Berekening!DB61)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A61,0,Berekening!DD61)","v":0}]
[59,4.833333333333333,"2026-04-30",{"$f":"DAYS360(Quickscan!$F$28,C62)/360","v":46.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D62<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D62>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C62,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C62,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C62,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C62)/360","v":126.33333333333333},{"$f":"IF(Quickscan!$H$32<10.5, IF(K62<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K62>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C62,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C62,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C62, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC62, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC62,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC62,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC62,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB62=Berekening!AC62),AND(AC62>=20000,AC62<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D62<Quickscan!$F$31,$R62,$S62),$R62)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K62<Quickscan!$H$31,$R62,$S62), $R62)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D62<Quickscan!$F$31,W62,X62),W62)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K62<Quickscan!$H$31,W62,X62), W62)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C62), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C62, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS62=Berekening!AT62),AND(AT62>=20000,AT62<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D62<Quickscan!$F$31,$T62,$U62),$T62)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K62<Quickscan!$H$31,$T62,$U62), $T62)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D62<Quickscan!$F$31,Y62,Z62),Y62)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K62<Quickscan!$H$31,Y62,Z62), Y62)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C62), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C62, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I62,P62)=I62,IF(Quickscan!$F$32<10.5,IF(D62>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K62>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C62<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1),0)","v":0},{"$f":"IFERROR(IF($C62<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1),0)","v":0},{"$f":"IFERROR(IF($C62<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ62=1,$BL62,$BK62),1),0)","v":0},{"$f":"IFERROR(IF($C62<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ62=1,$BL62,$BK62),1),0)","v":0},{"$f":"IFERROR(IF($C62<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ62=1,$BL62,$BK62),1),0)","v":0},{"$f":"IFERROR(IF($C62<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ62=1,$BL62,$BK62),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C62<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1),0)","v":0},{"$f":"IFERROR(IF($C62<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1),0)","v":0},{"$f":"IFERROR(IF($C62<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1),0)","v":0},{"$f":"IFERROR(IF($C62<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1),0)","v":0},{"$f":"IFERROR(IF($C62<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1),0)","v":0},{"$f":"IFERROR(IF($C62<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1),0)","v":0},null,{"$f":"IFERROR(IF($C62<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A61)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1),0)","v":0},{"$f":"IFERROR(IF($C62<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A61)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1),0)","v":0},{"$f":"IFERROR(IF($C62<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A61)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1),0)","v":0},{"$f":"IFERROR(IF($C62<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A61)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1),0)","v":0},{"$f":"IFERROR(IF($C62<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A61)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1),0)","v":0},{"$f":"IFERROR(IF($C62<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A61)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM62,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV62,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC62,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN62,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW62,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD62,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO62,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX62,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE62,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP62,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY62,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF62,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ62,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ62,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG62,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR62,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA62,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH62,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ62=1,$BL62,$BK62),1)","v":0},0,null,{"$f":"CR63+(AQ62-CR63*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ62-CR63*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR62*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ62,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ62,Berekening!BH62))-BS62","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A62,0,Berekening!CW62)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A62,0,Berekening!CY62)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ62,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ62,Berekening!BH62))-CP62","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A62,0,Berekening!DB62)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A62,0,Berekening!DD62)","v":0}]
[60,4.916666666666667,"2026-05-31",{"$f":"DAYS360(Quickscan!$F$28,C63)/360","v":46.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D63<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D63>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C63,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C63,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C63,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C63)/360","v":126.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K63<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K63>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C63,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C63,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C63, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC63, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC63,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC63,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC63,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB63=Berekening!AC63),AND(AC63>=20000,AC63<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D63<Quickscan!$F$31,$R63,$S63),$R63)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K63<Quickscan!$H$31,$R63,$S63), $R63)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D63<Quickscan!$F$31,W63,X63),W63)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K63<Quickscan!$H$31,W63,X63), W63)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C63), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C63, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS63=Berekening!AT63),AND(AT63>=20000,AT63<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D63<Quickscan!$F$31,$T63,$U63),$T63)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K63<Quickscan!$H$31,$T63,$U63), $T63)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D63<Quickscan!$F$31,Y63,Z63),Y63)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K63<Quickscan!$H$31,Y63,Z63), Y63)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C63), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C63, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I63,P63)=I63,IF(Quickscan!$F$32<10.5,IF(D63>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K63>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C63<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1),0)","v":0},{"$f":"IFERROR(IF($C63<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1),0)","v":0},{"$f":"IFERROR(IF($C63<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ63=1,$BL63,$BK63),1),0)","v":0},{"$f":"IFERROR(IF($C63<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ63=1,$BL63,$BK63),1),0)","v":0},{"$f":"IFERROR(IF($C63<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ63=1,$BL63,$BK63),1),0)","v":0},{"$f":"IFERROR(IF($C63<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ63=1,$BL63,$BK63),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C63<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1),0)","v":0},{"$f":"IFERROR(IF($C63<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1),0)","v":0},{"$f":"IFERROR(IF($C63<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1),0)","v":0},{"$f":"IFERROR(IF($C63<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1),0)","v":0},{"$f":"IFERROR(IF($C63<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1),0)","v":0},{"$f":"IFERROR(IF($C63<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1),0)","v":0},null,{"$f":"IFERROR(IF($C63<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A62)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1),0)","v":0},{"$f":"IFERROR(IF($C63<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A62)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1),0)","v":0},{"$f":"IFERROR(IF($C63<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A62)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1),0)","v":0},{"$f":"IFERROR(IF($C63<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A62)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1),0)","v":0},{"$f":"IFERROR(IF($C63<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A62)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1),0)","v":0},{"$f":"IFERROR(IF($C63<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A62)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM63,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV63,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC63,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN63,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW63,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD63,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO63,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX63,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE63,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP63,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY63,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF63,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ63,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ63,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG63,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR63,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA63,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH63,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ63=1,$BL63,$BK63),1)","v":0},0,null,{"$f":"CR64+(AQ63-CR64*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ63-CR64*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR63*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ63,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ63,Berekening!BH63))-BS63","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A63,0,Berekening!CW63)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A63,0,Berekening!CY63)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ63,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ63,Berekening!BH63))-CP63","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A63,0,Berekening!DB63)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A63,0,Berekening!DD63)","v":0}]
[61,5,"2026-06-30",{"$f":"DAYS360(Quickscan!$F$28,C64)/360","v":46.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D64<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D64>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C64,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C64,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C64,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C64)/360","v":126.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K64<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K64>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C64,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C64,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C64, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC64, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC64,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC64,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC64,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB64=Berekening!AC64),AND(AC64>=20000,AC64<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D64<Quickscan!$F$31,$R64,$S64),$R64)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K64<Quickscan!$H$31,$R64,$S64), $R64)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D64<Quickscan!$F$31,W64,X64),W64)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K64<Quickscan!$H$31,W64,X64), W64)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C64), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C64, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS64=Berekening!AT64),AND(AT64>=20000,AT64<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D64<Quickscan!$F$31,$T64,$U64),$T64)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K64<Quickscan!$H$31,$T64,$U64), $T64)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D64<Quickscan!$F$31,Y64,Z64),Y64)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K64<Quickscan!$H$31,Y64,Z64), Y64)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C64), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C64, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I64,P64)=I64,IF(Quickscan!$F$32<10.5,IF(D64>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K64>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C64<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1),0)","v":0},{"$f":"IFERROR(IF($C64<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1),0)","v":0},{"$f":"IFERROR(IF($C64<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ64=1,$BL64,$BK64),1),0)","v":0},{"$f":"IFERROR(IF($C64<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ64=1,$BL64,$BK64),1),0)","v":0},{"$f":"IFERROR(IF($C64<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ64=1,$BL64,$BK64),1),0)","v":0},{"$f":"IFERROR(IF($C64<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ64=1,$BL64,$BK64),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C64<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1),0)","v":0},{"$f":"IFERROR(IF($C64<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1),0)","v":0},{"$f":"IFERROR(IF($C64<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1),0)","v":0},{"$f":"IFERROR(IF($C64<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1),0)","v":0},{"$f":"IFERROR(IF($C64<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1),0)","v":0},{"$f":"IFERROR(IF($C64<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1),0)","v":0},null,{"$f":"IFERROR(IF($C64<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A63)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1),0)","v":0},{"$f":"IFERROR(IF($C64<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A63)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1),0)","v":0},{"$f":"IFERROR(IF($C64<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A63)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1),0)","v":0},{"$f":"IFERROR(IF($C64<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A63)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1),0)","v":0},{"$f":"IFERROR(IF($C64<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A63)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1),0)","v":0},{"$f":"IFERROR(IF($C64<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A63)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM64,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV64,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC64,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN64,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW64,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD64,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO64,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX64,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE64,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP64,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY64,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF64,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ64,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ64,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG64,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR64,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA64,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH64,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ64=1,$BL64,$BK64),1)","v":0},0,null,{"$f":"CR65+(AQ64-CR65*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ64-CR65*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR64*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ64,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ64,Berekening!BH64))-BS64","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A64,0,Berekening!CW64)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A64,0,Berekening!CY64)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ64,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ64,Berekening!BH64))-CP64","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A64,0,Berekening!DB64)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A64,0,Berekening!DD64)","v":0}]
[62,5.083333333333333,"2026-07-31",{"$f":"DAYS360(Quickscan!$F$28,C65)/360","v":46.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D65<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D65>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C65,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C65,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C65,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C65)/360","v":126.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K65<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K65>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C65,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C65,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C65, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC65, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC65,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC65,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC65,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB65=Berekening!AC65),AND(AC65>=20000,AC65<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D65<Quickscan!$F$31,$R65,$S65),$R65)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K65<Quickscan!$H$31,$R65,$S65), $R65)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D65<Quickscan!$F$31,W65,X65),W65)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K65<Quickscan!$H$31,W65,X65), W65)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C65), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C65, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS65=Berekening!AT65),AND(AT65>=20000,AT65<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D65<Quickscan!$F$31,$T65,$U65),$T65)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K65<Quickscan!$H$31,$T65,$U65), $T65)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D65<Quickscan!$F$31,Y65,Z65),Y65)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K65<Quickscan!$H$31,Y65,Z65), Y65)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C65), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C65, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I65,P65)=I65,IF(Quickscan!$F$32<10.5,IF(D65>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K65>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C65<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1),0)","v":0},{"$f":"IFERROR(IF($C65<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1),0)","v":0},{"$f":"IFERROR(IF($C65<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ65=1,$BL65,$BK65),1),0)","v":0},{"$f":"IFERROR(IF($C65<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ65=1,$BL65,$BK65),1),0)","v":0},{"$f":"IFERROR(IF($C65<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ65=1,$BL65,$BK65),1),0)","v":0},{"$f":"IFERROR(IF($C65<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ65=1,$BL65,$BK65),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C65<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1),0)","v":0},{"$f":"IFERROR(IF($C65<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1),0)","v":0},{"$f":"IFERROR(IF($C65<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1),0)","v":0},{"$f":"IFERROR(IF($C65<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1),0)","v":0},{"$f":"IFERROR(IF($C65<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1),0)","v":0},{"$f":"IFERROR(IF($C65<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1),0)","v":0},null,{"$f":"IFERROR(IF($C65<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A64)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1),0)","v":0},{"$f":"IFERROR(IF($C65<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A64)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1),0)","v":0},{"$f":"IFERROR(IF($C65<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A64)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1),0)","v":0},{"$f":"IFERROR(IF($C65<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A64)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1),0)","v":0},{"$f":"IFERROR(IF($C65<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A64)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1),0)","v":0},{"$f":"IFERROR(IF($C65<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A64)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM65,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV65,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC65,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN65,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW65,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD65,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO65,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX65,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE65,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP65,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY65,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF65,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ65,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ65,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG65,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR65,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA65,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH65,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ65=1,$BL65,$BK65),1)","v":0},0,null,{"$f":"CR66+(AQ65-CR66*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ65-CR66*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR65*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ65,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ65,Berekening!BH65))-BS65","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A65,0,Berekening!CW65)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A65,0,Berekening!CY65)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ65,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ65,Berekening!BH65))-CP65","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A65,0,Berekening!DB65)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A65,0,Berekening!DD65)","v":0}]
[63,5.166666666666667,"2026-08-31",{"$f":"DAYS360(Quickscan!$F$28,C66)/360","v":46.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D66<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D66>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C66,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C66,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C66,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C66)/360","v":126.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K66<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K66>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C66,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C66,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C66, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC66, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC66,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC66,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC66,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB66=Berekening!AC66),AND(AC66>=20000,AC66<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D66<Quickscan!$F$31,$R66,$S66),$R66)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K66<Quickscan!$H$31,$R66,$S66), $R66)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D66<Quickscan!$F$31,W66,X66),W66)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K66<Quickscan!$H$31,W66,X66), W66)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C66), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C66, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS66=Berekening!AT66),AND(AT66>=20000,AT66<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D66<Quickscan!$F$31,$T66,$U66),$T66)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K66<Quickscan!$H$31,$T66,$U66), $T66)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D66<Quickscan!$F$31,Y66,Z66),Y66)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K66<Quickscan!$H$31,Y66,Z66), Y66)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C66), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C66, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I66,P66)=I66,IF(Quickscan!$F$32<10.5,IF(D66>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K66>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C66<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1),0)","v":0},{"$f":"IFERROR(IF($C66<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1),0)","v":0},{"$f":"IFERROR(IF($C66<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ66=1,$BL66,$BK66),1),0)","v":0},{"$f":"IFERROR(IF($C66<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ66=1,$BL66,$BK66),1),0)","v":0},{"$f":"IFERROR(IF($C66<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ66=1,$BL66,$BK66),1),0)","v":0},{"$f":"IFERROR(IF($C66<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ66=1,$BL66,$BK66),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C66<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1),0)","v":0},{"$f":"IFERROR(IF($C66<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1),0)","v":0},{"$f":"IFERROR(IF($C66<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1),0)","v":0},{"$f":"IFERROR(IF($C66<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1),0)","v":0},{"$f":"IFERROR(IF($C66<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1),0)","v":0},{"$f":"IFERROR(IF($C66<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1),0)","v":0},null,{"$f":"IFERROR(IF($C66<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A65)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1),0)","v":0},{"$f":"IFERROR(IF($C66<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A65)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1),0)","v":0},{"$f":"IFERROR(IF($C66<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A65)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1),0)","v":0},{"$f":"IFERROR(IF($C66<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A65)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1),0)","v":0},{"$f":"IFERROR(IF($C66<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A65)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1),0)","v":0},{"$f":"IFERROR(IF($C66<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A65)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM66,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV66,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC66,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN66,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW66,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD66,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO66,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX66,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE66,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP66,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY66,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF66,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ66,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ66,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG66,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR66,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA66,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH66,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ66=1,$BL66,$BK66),1)","v":0},0,null,{"$f":"CR67+(AQ66-CR67*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ66-CR67*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR66*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ66,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ66,Berekening!BH66))-BS66","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A66,0,Berekening!CW66)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A66,0,Berekening!CY66)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ66,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ66,Berekening!BH66))-CP66","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A66,0,Berekening!DB66)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A66,0,Berekening!DD66)","v":0}]
[64,5.25,"2026-09-30",{"$f":"DAYS360(Quickscan!$F$28,C67)/360","v":46.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D67<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D67>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C67,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C67,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C67,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C67)/360","v":126.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K67<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K67>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C67,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C67,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C67, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC67, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC67,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC67,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC67,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB67=Berekening!AC67),AND(AC67>=20000,AC67<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D67<Quickscan!$F$31,$R67,$S67),$R67)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K67<Quickscan!$H$31,$R67,$S67), $R67)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D67<Quickscan!$F$31,W67,X67),W67)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K67<Quickscan!$H$31,W67,X67), W67)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C67), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C67, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS67=Berekening!AT67),AND(AT67>=20000,AT67<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D67<Quickscan!$F$31,$T67,$U67),$T67)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K67<Quickscan!$H$31,$T67,$U67), $T67)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D67<Quickscan!$F$31,Y67,Z67),Y67)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K67<Quickscan!$H$31,Y67,Z67), Y67)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C67), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C67, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I67,P67)=I67,IF(Quickscan!$F$32<10.5,IF(D67>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K67>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C67<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1),0)","v":0},{"$f":"IFERROR(IF($C67<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1),0)","v":0},{"$f":"IFERROR(IF($C67<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ67=1,$BL67,$BK67),1),0)","v":0},{"$f":"IFERROR(IF($C67<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ67=1,$BL67,$BK67),1),0)","v":0},{"$f":"IFERROR(IF($C67<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ67=1,$BL67,$BK67),1),0)","v":0},{"$f":"IFERROR(IF($C67<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ67=1,$BL67,$BK67),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C67<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1),0)","v":0},{"$f":"IFERROR(IF($C67<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1),0)","v":0},{"$f":"IFERROR(IF($C67<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1),0)","v":0},{"$f":"IFERROR(IF($C67<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1),0)","v":0},{"$f":"IFERROR(IF($C67<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1),0)","v":0},{"$f":"IFERROR(IF($C67<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1),0)","v":0},null,{"$f":"IFERROR(IF($C67<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A66)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1),0)","v":0},{"$f":"IFERROR(IF($C67<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A66)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1),0)","v":0},{"$f":"IFERROR(IF($C67<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A66)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1),0)","v":0},{"$f":"IFERROR(IF($C67<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A66)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1),0)","v":0},{"$f":"IFERROR(IF($C67<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A66)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1),0)","v":0},{"$f":"IFERROR(IF($C67<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A66)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM67,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV67,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC67,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN67,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW67,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD67,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO67,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX67,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE67,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP67,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY67,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF67,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ67,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ67,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG67,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR67,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA67,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH67,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ67=1,$BL67,$BK67),1)","v":0},0,null,{"$f":"CR68+(AQ67-CR68*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ67-CR68*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR67*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ67,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ67,Berekening!BH67))-BS67","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A67,0,Berekening!CW67)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A67,0,Berekening!CY67)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ67,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ67,Berekening!BH67))-CP67","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A67,0,Berekening!DB67)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A67,0,Berekening!DD67)","v":0}]
[{"$f":"A67+1","v":65},5.333333333333333,"2026-10-31",{"$f":"DAYS360(Quickscan!$F$28,C68)/360","v":46.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D68<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D68>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C68,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C68,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C68,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C68)/360","v":126.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K68<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K68>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C68,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C68,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C68, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC68, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC68,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC68,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC68,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB68=Berekening!AC68),AND(AC68>=20000,AC68<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D68<Quickscan!$F$31,$R68,$S68),$R68)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K68<Quickscan!$H$31,$R68,$S68), $R68)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D68<Quickscan!$F$31,W68,X68),W68)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K68<Quickscan!$H$31,W68,X68), W68)","v":0.17},0.16,0.16,{"$f":"IF(AND(AD68=1,MAX(I68,P68)=I68),MIN(AG68,AI68), IF(AND(AD68=1,MAX(I68,P68)=P68),MIN(AH68,AJ68), IF(AND(AD68=0,MAX(I68,P68)=I68),AE68,AF68)))","v":0.13},null,{"$f":"AB68*AK68/12","v":0},{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C68), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C68, Quickscan!$H$55,0)","v":0},{"$f":"AM68-AN68-AO68","v":0},0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS68=Berekening!AT68),AND(AT68>=20000,AT68<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D68<Quickscan!$F$31,$T68,$U68),$T68)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K68<Quickscan!$H$31,$T68,$U68), $T68)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D68<Quickscan!$F$31,Y68,Z68),Y68)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K68<Quickscan!$H$31,Y68,Z68), Y68)","v":0.16500000000000001},0.16,0.16,0.13,null,{"$f":"AS68*BB68/12","v":0},{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C68), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C68, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I68,P68)=I68,IF(Quickscan!$F$32<10.5,IF(D68>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K68>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C68<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1),0)","v":0},{"$f":"IFERROR(IF($C68<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1),0)","v":0},{"$f":"IFERROR(IF($C68<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ68=1,$BL68,$BK68),1),0)","v":0},{"$f":"IFERROR(IF($C68<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ68=1,$BL68,$BK68),1),0)","v":0},{"$f":"IFERROR(IF($C68<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ68=1,$BL68,$BK68),1),0)","v":0},{"$f":"IFERROR(IF($C68<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ68=1,$BL68,$BK68),1),0)","v":0},{"$f":"SUM(BM68:BR68)","v":0},{"$f":"IF(BS68<=AQ68,1,0)","v":1},null,{"$f":"IFERROR(IF($C68<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1),0)","v":0},{"$f":"IFERROR(IF($C68<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1),0)","v":0},{"$f":"IFERROR(IF($C68<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1),0)","v":0},{"$f":"IFERROR(IF($C68<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1),0)","v":0},{"$f":"IFERROR(IF($C68<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1),0)","v":0},{"$f":"IFERROR(IF($C68<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1),0)","v":0},null,{"$f":"IFERROR(IF($C68<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A67)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1),0)","v":0},{"$f":"IFERROR(IF($C68<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A67)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1),0)","v":0},{"$f":"IFERROR(IF($C68<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A67)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1),0)","v":0},{"$f":"IFERROR(IF($C68<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A67)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1),0)","v":0},{"$f":"IFERROR(IF($C68<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A67)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1),0)","v":0},{"$f":"IFERROR(IF($C68<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A67)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM68,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV68,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC68,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN68,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW68,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD68,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO68,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX68,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE68,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP68,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY68,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF68,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ68,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ68,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG68,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR68,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA68,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH68,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ68=1,$BL68,$BK68),1)","v":0},0,null,{"$f":"CR69+(AQ68-CR69*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ68-CR69*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR68*Quickscan!$Q$16/12","v":0},{"$f":"CR68-CS68","v":0},0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ68,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ68,Berekening!BH68))-BS68","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A68,0,Berekening!CW68)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A68,0,Berekening!CY68)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ68,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ68,Berekening!BH68))-CP68","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A68,0,Berekening!DB68)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A68,0,Berekening!DD68)","v":0}]
[66,{"$f":"(A69-1)/12","v":5.416666666666667},{"$f":"EOMONTH(C68,1)","v":"2026-11-30"},{"$f":"DAYS360(Quickscan!$F$28,C69)/360","v":46.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D69<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D69>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C69,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C69,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C69,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},{"$f":"SUM(E69:G69,-H69)","v":0},null,{"$f":"DAYS360(Quickscan!$H$28,C69)/360","v":126.91666666666667},{"$f":"IF(Quickscan!$H$32<10.5, IF(K69<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K69>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C69,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C69,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C69, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},{"$f":"SUM(L69:N69,-O69)","v":0},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC69, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC69,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC69,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC69,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,{"$f":"I69+P69","v":0},{"$f":"MAX(I69,P69)+0.9*MIN(I69,P69)","v":0},{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB69=Berekening!AC69),AND(AC69>=20000,AC69<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D69<Quickscan!$F$31,$R69,$S69),$R69)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K69<Quickscan!$H$31,$R69,$S69), $R69)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D69<Quickscan!$F$31,W69,X69),W69)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K69<Quickscan!$H$31,W69,X69), W69)","v":0.17},{"$f":"MIN(AE69+3%,AG69)","v":0.16},{"$f":"MIN(AF69+3%,AI69)","v":0.16},0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C69), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C69, Quickscan!$H$55,0)","v":0},0,{"$f":"AP69","v":0},null,{"$f":"I69+P69","v":0},{"$f":"MAX(I69,P69)+0.9*MIN(I69,P69)","v":0},{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS69=Berekening!AT69),AND(AT69>=20000,AT69<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D69<Quickscan!$F$31,$T69,$U69),$T69)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K69<Quickscan!$H$31,$T69,$U69), $T69)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D69<Quickscan!$F$31,Y69,Z69),Y69)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K69<Quickscan!$H$31,Y69,Z69), Y69)","v":0.16500000000000001},{"$f":"MIN(AV69+3%,AX69)","v":0.16},{"$f":"MIN(AW69+3%,AZ69)","v":0.16},{"$f":"IF(AND(AU69=1,MAX(I69,P69)=I69),MIN(AX69,AZ69), IF(AND(AU69=1,MAX(I69,P69)=P69),MIN(AY69,BA69), IF(AND(AU69=0,MAX(I69,P69)=I69),AV69,AW69)))","v":0.13},null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C69), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C69, Quickscan!$H$55,0)","v":0},{"$f":"BD69-BE69-BF69","v":0},{"$f":"BG69","v":0},null,{"$f":"IF(MAX(I69,P69)=I69,IF(Quickscan!$F$32<10.5,IF(D69>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K69>Quickscan!$H$31,1,0),0))","v":0},{"$f":"IF(AD69=1,MIN(R69+3%,W69)/MIN(T69+3%,Y69),R69/T69)","v":1},{"$f":"IF(AD69=1,MIN(S69+3%,X69)/MIN(U69+3%,Z69),S69/U69)","v":1},{"$f":"IFERROR(IF($C69<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1),0)","v":0},{"$f":"IFERROR(IF($C69<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1),0)","v":0},{"$f":"IFERROR(IF($C69<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ69=1,$BL69,$BK69),1),0)","v":0},{"$f":"IFERROR(IF($C69<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ69=1,$BL69,$BK69),1),0)","v":0},{"$f":"IFERROR(IF($C69<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ69=1,$BL69,$BK69),1),0)","v":0},{"$f":"IFERROR(IF($C69<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ69=1,$BL69,$BK69),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C69<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1),0)","v":0},{"$f":"IFERROR(IF($C69<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1),0)","v":0},{"$f":"IFERROR(IF($C69<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1),0)","v":0},{"$f":"IFERROR(IF($C69<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1),0)","v":0},{"$f":"IFERROR(IF($C69<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1),0)","v":0},{"$f":"IFERROR(IF($C69<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1),0)","v":0},null,{"$f":"IFERROR(IF($C69<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A68)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1),0)","v":0},{"$f":"IFERROR(IF($C69<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A68)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1),0)","v":0},{"$f":"IFERROR(IF($C69<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A68)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1),0)","v":0},{"$f":"IFERROR(IF($C69<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A68)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1),0)","v":0},{"$f":"IFERROR(IF($C69<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A68)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1),0)","v":0},{"$f":"IFERROR(IF($C69<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A68)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM69,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV69,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC69,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN69,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW69,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD69,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO69,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX69,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE69,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP69,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY69,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF69,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ69,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ69,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG69,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR69,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA69,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH69,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ69=1,$BL69,$BK69),1)","v":0},{"$f":"SUM(CJ69:CO69)","v":0},null,{"$f":"CR70+(AQ69-CR70*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ69-CR70*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR69*Quickscan!$Q$16/12","v":0},0,{"$f":"CS69+CT69","v":0},{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ69,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ69,Berekening!BH69))-BS69","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A69,0,Berekening!CW69)","v":0},{"$f":"MIN($CW$4:$CW$363)","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A69,0,Berekening!CY69)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ69,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ69,Berekening!BH69))-CP69","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A69,0,Berekening!DB69)","v":0},{"$f":"MIN($DB$4:$DB$363)","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A69,0,Berekening!DD69)","v":0}]
[67,5.5,"2026-12-31",{"$f":"DAYS360(Quickscan!$F$28,C70)/360","v":47},{"$f":"IF(Quickscan!$F$32<10.5, IF(D70<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D70>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C70,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C70,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C70,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C70)/360","v":127.00277777777778},{"$f":"IF(Quickscan!$H$32<10.5, IF(K70<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K70>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C70,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C70,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C70, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC70, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC70,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC70,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC70,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB70=Berekening!AC70),AND(AC70>=20000,AC70<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D70<Quickscan!$F$31,$R70,$S70),$R70)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K70<Quickscan!$H$31,$R70,$S70), $R70)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D70<Quickscan!$F$31,W70,X70),W70)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K70<Quickscan!$H$31,W70,X70), W70)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C70), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C70, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS70=Berekening!AT70),AND(AT70>=20000,AT70<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D70<Quickscan!$F$31,$T70,$U70),$T70)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K70<Quickscan!$H$31,$T70,$U70), $T70)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D70<Quickscan!$F$31,Y70,Z70),Y70)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K70<Quickscan!$H$31,Y70,Z70), Y70)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C70), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C70, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I70,P70)=I70,IF(Quickscan!$F$32<10.5,IF(D70>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K70>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C70<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1),0)","v":0},{"$f":"IFERROR(IF($C70<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1),0)","v":0},{"$f":"IFERROR(IF($C70<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ70=1,$BL70,$BK70),1),0)","v":0},{"$f":"IFERROR(IF($C70<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ70=1,$BL70,$BK70),1),0)","v":0},{"$f":"IFERROR(IF($C70<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ70=1,$BL70,$BK70),1),0)","v":0},{"$f":"IFERROR(IF($C70<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ70=1,$BL70,$BK70),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C70<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1),0)","v":0},{"$f":"IFERROR(IF($C70<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1),0)","v":0},{"$f":"IFERROR(IF($C70<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1),0)","v":0},{"$f":"IFERROR(IF($C70<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1),0)","v":0},{"$f":"IFERROR(IF($C70<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1),0)","v":0},{"$f":"IFERROR(IF($C70<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1),0)","v":0},null,{"$f":"IFERROR(IF($C70<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A69)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1),0)","v":0},{"$f":"IFERROR(IF($C70<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A69)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1),0)","v":0},{"$f":"IFERROR(IF($C70<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A69)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1),0)","v":0},{"$f":"IFERROR(IF($C70<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A69)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1),0)","v":0},{"$f":"IFERROR(IF($C70<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A69)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1),0)","v":0},{"$f":"IFERROR(IF($C70<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A69)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM70,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV70,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC70,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN70,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW70,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD70,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO70,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX70,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE70,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP70,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY70,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF70,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ70,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ70,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG70,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR70,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA70,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH70,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ70=1,$BL70,$BK70),1)","v":0},0,null,{"$f":"CR71+(AQ70-CR71*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ70-CR71*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR70*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ70,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ70,Berekening!BH70))-BS70","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A70,0,Berekening!CW70)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A70,0,Berekening!CY70)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ70,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ70,Berekening!BH70))-CP70","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A70,0,Berekening!DB70)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A70,0,Berekening!DD70)","v":0}]
[68,5.583333333333333,"2027-01-31",{"$f":"DAYS360(Quickscan!$F$28,C71)/360","v":47.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D71<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D71>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C71,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C71,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C71,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C71)/360","v":127.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K71<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K71>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C71,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C71,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C71, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC71, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC71,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC71,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC71,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB71=Berekening!AC71),AND(AC71>=20000,AC71<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D71<Quickscan!$F$31,$R71,$S71),$R71)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K71<Quickscan!$H$31,$R71,$S71), $R71)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D71<Quickscan!$F$31,W71,X71),W71)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K71<Quickscan!$H$31,W71,X71), W71)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C71), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C71, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS71=Berekening!AT71),AND(AT71>=20000,AT71<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D71<Quickscan!$F$31,$T71,$U71),$T71)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K71<Quickscan!$H$31,$T71,$U71), $T71)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D71<Quickscan!$F$31,Y71,Z71),Y71)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K71<Quickscan!$H$31,Y71,Z71), Y71)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C71), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C71, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I71,P71)=I71,IF(Quickscan!$F$32<10.5,IF(D71>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K71>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C71<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1),0)","v":0},{"$f":"IFERROR(IF($C71<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1),0)","v":0},{"$f":"IFERROR(IF($C71<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ71=1,$BL71,$BK71),1),0)","v":0},{"$f":"IFERROR(IF($C71<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ71=1,$BL71,$BK71),1),0)","v":0},{"$f":"IFERROR(IF($C71<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ71=1,$BL71,$BK71),1),0)","v":0},{"$f":"IFERROR(IF($C71<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ71=1,$BL71,$BK71),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C71<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1),0)","v":0},{"$f":"IFERROR(IF($C71<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1),0)","v":0},{"$f":"IFERROR(IF($C71<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1),0)","v":0},{"$f":"IFERROR(IF($C71<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1),0)","v":0},{"$f":"IFERROR(IF($C71<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1),0)","v":0},{"$f":"IFERROR(IF($C71<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1),0)","v":0},null,{"$f":"IFERROR(IF($C71<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A70)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1),0)","v":0},{"$f":"IFERROR(IF($C71<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A70)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1),0)","v":0},{"$f":"IFERROR(IF($C71<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A70)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1),0)","v":0},{"$f":"IFERROR(IF($C71<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A70)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1),0)","v":0},{"$f":"IFERROR(IF($C71<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A70)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1),0)","v":0},{"$f":"IFERROR(IF($C71<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A70)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM71,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV71,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC71,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN71,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW71,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD71,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO71,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX71,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE71,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP71,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY71,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF71,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ71,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ71,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG71,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR71,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA71,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH71,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ71=1,$BL71,$BK71),1)","v":0},0,null,{"$f":"CR72+(AQ71-CR72*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ71-CR72*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR71*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ71,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ71,Berekening!BH71))-BS71","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A71,0,Berekening!CW71)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A71,0,Berekening!CY71)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ71,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ71,Berekening!BH71))-CP71","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A71,0,Berekening!DB71)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A71,0,Berekening!DD71)","v":0}]
[69,5.666666666666667,"2027-02-28",{"$f":"DAYS360(Quickscan!$F$28,C72)/360","v":47.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D72<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D72>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C72,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C72,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C72,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C72)/360","v":127.16111111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K72<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K72>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C72,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C72,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C72, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC72, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC72,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC72,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC72,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB72=Berekening!AC72),AND(AC72>=20000,AC72<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D72<Quickscan!$F$31,$R72,$S72),$R72)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K72<Quickscan!$H$31,$R72,$S72), $R72)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D72<Quickscan!$F$31,W72,X72),W72)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K72<Quickscan!$H$31,W72,X72), W72)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C72), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C72, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS72=Berekening!AT72),AND(AT72>=20000,AT72<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D72<Quickscan!$F$31,$T72,$U72),$T72)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K72<Quickscan!$H$31,$T72,$U72), $T72)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D72<Quickscan!$F$31,Y72,Z72),Y72)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K72<Quickscan!$H$31,Y72,Z72), Y72)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C72), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C72, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I72,P72)=I72,IF(Quickscan!$F$32<10.5,IF(D72>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K72>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C72<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1),0)","v":0},{"$f":"IFERROR(IF($C72<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1),0)","v":0},{"$f":"IFERROR(IF($C72<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ72=1,$BL72,$BK72),1),0)","v":0},{"$f":"IFERROR(IF($C72<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ72=1,$BL72,$BK72),1),0)","v":0},{"$f":"IFERROR(IF($C72<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ72=1,$BL72,$BK72),1),0)","v":0},{"$f":"IFERROR(IF($C72<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ72=1,$BL72,$BK72),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C72<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1),0)","v":0},{"$f":"IFERROR(IF($C72<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1),0)","v":0},{"$f":"IFERROR(IF($C72<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1),0)","v":0},{"$f":"IFERROR(IF($C72<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1),0)","v":0},{"$f":"IFERROR(IF($C72<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1),0)","v":0},{"$f":"IFERROR(IF($C72<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1),0)","v":0},null,{"$f":"IFERROR(IF($C72<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A71)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1),0)","v":0},{"$f":"IFERROR(IF($C72<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A71)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1),0)","v":0},{"$f":"IFERROR(IF($C72<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A71)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1),0)","v":0},{"$f":"IFERROR(IF($C72<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A71)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1),0)","v":0},{"$f":"IFERROR(IF($C72<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A71)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1),0)","v":0},{"$f":"IFERROR(IF($C72<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A71)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM72,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV72,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC72,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN72,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW72,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD72,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO72,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX72,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE72,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP72,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY72,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF72,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ72,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ72,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG72,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR72,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA72,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH72,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ72=1,$BL72,$BK72),1)","v":0},0,null,{"$f":"CR73+(AQ72-CR73*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ72-CR73*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR72*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ72,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ72,Berekening!BH72))-BS72","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A72,0,Berekening!CW72)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A72,0,Berekening!CY72)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ72,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ72,Berekening!BH72))-CP72","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A72,0,Berekening!DB72)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A72,0,Berekening!DD72)","v":0}]
[70,5.75,"2027-03-31",{"$f":"DAYS360(Quickscan!$F$28,C73)/360","v":47.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D73<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D73>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C73,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C73,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C73,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C73)/360","v":127.25277777777778},{"$f":"IF(Quickscan!$H$32<10.5, IF(K73<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K73>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C73,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C73,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C73, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC73, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC73,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC73,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC73,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB73=Berekening!AC73),AND(AC73>=20000,AC73<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D73<Quickscan!$F$31,$R73,$S73),$R73)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K73<Quickscan!$H$31,$R73,$S73), $R73)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D73<Quickscan!$F$31,W73,X73),W73)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K73<Quickscan!$H$31,W73,X73), W73)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C73), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C73, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS73=Berekening!AT73),AND(AT73>=20000,AT73<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D73<Quickscan!$F$31,$T73,$U73),$T73)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K73<Quickscan!$H$31,$T73,$U73), $T73)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D73<Quickscan!$F$31,Y73,Z73),Y73)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K73<Quickscan!$H$31,Y73,Z73), Y73)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C73), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C73, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I73,P73)=I73,IF(Quickscan!$F$32<10.5,IF(D73>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K73>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C73<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1),0)","v":0},{"$f":"IFERROR(IF($C73<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1),0)","v":0},{"$f":"IFERROR(IF($C73<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ73=1,$BL73,$BK73),1),0)","v":0},{"$f":"IFERROR(IF($C73<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ73=1,$BL73,$BK73),1),0)","v":0},{"$f":"IFERROR(IF($C73<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ73=1,$BL73,$BK73),1),0)","v":0},{"$f":"IFERROR(IF($C73<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ73=1,$BL73,$BK73),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C73<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1),0)","v":0},{"$f":"IFERROR(IF($C73<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1),0)","v":0},{"$f":"IFERROR(IF($C73<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1),0)","v":0},{"$f":"IFERROR(IF($C73<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1),0)","v":0},{"$f":"IFERROR(IF($C73<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1),0)","v":0},{"$f":"IFERROR(IF($C73<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1),0)","v":0},null,{"$f":"IFERROR(IF($C73<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A72)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1),0)","v":0},{"$f":"IFERROR(IF($C73<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A72)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1),0)","v":0},{"$f":"IFERROR(IF($C73<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A72)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1),0)","v":0},{"$f":"IFERROR(IF($C73<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A72)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1),0)","v":0},{"$f":"IFERROR(IF($C73<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A72)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1),0)","v":0},{"$f":"IFERROR(IF($C73<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A72)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM73,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV73,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC73,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN73,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW73,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD73,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO73,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX73,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE73,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP73,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY73,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF73,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ73,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ73,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG73,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR73,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA73,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH73,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ73=1,$BL73,$BK73),1)","v":0},0,null,{"$f":"CR74+(AQ73-CR74*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ73-CR74*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR73*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ73,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ73,Berekening!BH73))-BS73","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A73,0,Berekening!CW73)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A73,0,Berekening!CY73)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ73,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ73,Berekening!BH73))-CP73","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A73,0,Berekening!DB73)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A73,0,Berekening!DD73)","v":0}]
[71,5.833333333333333,"2027-04-30",{"$f":"DAYS360(Quickscan!$F$28,C74)/360","v":47.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D74<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D74>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C74,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C74,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C74,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C74)/360","v":127.33333333333333},{"$f":"IF(Quickscan!$H$32<10.5, IF(K74<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K74>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C74,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C74,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C74, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC74, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC74,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC74,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC74,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB74=Berekening!AC74),AND(AC74>=20000,AC74<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D74<Quickscan!$F$31,$R74,$S74),$R74)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K74<Quickscan!$H$31,$R74,$S74), $R74)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D74<Quickscan!$F$31,W74,X74),W74)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K74<Quickscan!$H$31,W74,X74), W74)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C74), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C74, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS74=Berekening!AT74),AND(AT74>=20000,AT74<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D74<Quickscan!$F$31,$T74,$U74),$T74)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K74<Quickscan!$H$31,$T74,$U74), $T74)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D74<Quickscan!$F$31,Y74,Z74),Y74)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K74<Quickscan!$H$31,Y74,Z74), Y74)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C74), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C74, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I74,P74)=I74,IF(Quickscan!$F$32<10.5,IF(D74>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K74>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C74<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1),0)","v":0},{"$f":"IFERROR(IF($C74<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1),0)","v":0},{"$f":"IFERROR(IF($C74<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ74=1,$BL74,$BK74),1),0)","v":0},{"$f":"IFERROR(IF($C74<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ74=1,$BL74,$BK74),1),0)","v":0},{"$f":"IFERROR(IF($C74<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ74=1,$BL74,$BK74),1),0)","v":0},{"$f":"IFERROR(IF($C74<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ74=1,$BL74,$BK74),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C74<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1),0)","v":0},{"$f":"IFERROR(IF($C74<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1),0)","v":0},{"$f":"IFERROR(IF($C74<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1),0)","v":0},{"$f":"IFERROR(IF($C74<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1),0)","v":0},{"$f":"IFERROR(IF($C74<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1),0)","v":0},{"$f":"IFERROR(IF($C74<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1),0)","v":0},null,{"$f":"IFERROR(IF($C74<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A73)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1),0)","v":0},{"$f":"IFERROR(IF($C74<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A73)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1),0)","v":0},{"$f":"IFERROR(IF($C74<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A73)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1),0)","v":0},{"$f":"IFERROR(IF($C74<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A73)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1),0)","v":0},{"$f":"IFERROR(IF($C74<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A73)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1),0)","v":0},{"$f":"IFERROR(IF($C74<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A73)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM74,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV74,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC74,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN74,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW74,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD74,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO74,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX74,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE74,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP74,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY74,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF74,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ74,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ74,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG74,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR74,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA74,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH74,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ74=1,$BL74,$BK74),1)","v":0},0,null,{"$f":"CR75+(AQ74-CR75*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ74-CR75*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR74*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ74,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ74,Berekening!BH74))-BS74","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A74,0,Berekening!CW74)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A74,0,Berekening!CY74)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ74,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ74,Berekening!BH74))-CP74","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A74,0,Berekening!DB74)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A74,0,Berekening!DD74)","v":0}]
[72,5.916666666666667,"2027-05-31",{"$f":"DAYS360(Quickscan!$F$28,C75)/360","v":47.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D75<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D75>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C75,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C75,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C75,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C75)/360","v":127.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K75<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K75>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C75,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C75,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C75, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC75, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC75,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC75,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC75,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB75=Berekening!AC75),AND(AC75>=20000,AC75<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D75<Quickscan!$F$31,$R75,$S75),$R75)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K75<Quickscan!$H$31,$R75,$S75), $R75)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D75<Quickscan!$F$31,W75,X75),W75)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K75<Quickscan!$H$31,W75,X75), W75)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C75), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C75, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS75=Berekening!AT75),AND(AT75>=20000,AT75<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D75<Quickscan!$F$31,$T75,$U75),$T75)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K75<Quickscan!$H$31,$T75,$U75), $T75)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D75<Quickscan!$F$31,Y75,Z75),Y75)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K75<Quickscan!$H$31,Y75,Z75), Y75)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C75), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C75, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I75,P75)=I75,IF(Quickscan!$F$32<10.5,IF(D75>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K75>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C75<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1),0)","v":0},{"$f":"IFERROR(IF($C75<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1),0)","v":0},{"$f":"IFERROR(IF($C75<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ75=1,$BL75,$BK75),1),0)","v":0},{"$f":"IFERROR(IF($C75<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ75=1,$BL75,$BK75),1),0)","v":0},{"$f":"IFERROR(IF($C75<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ75=1,$BL75,$BK75),1),0)","v":0},{"$f":"IFERROR(IF($C75<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ75=1,$BL75,$BK75),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C75<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1),0)","v":0},{"$f":"IFERROR(IF($C75<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1),0)","v":0},{"$f":"IFERROR(IF($C75<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1),0)","v":0},{"$f":"IFERROR(IF($C75<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1),0)","v":0},{"$f":"IFERROR(IF($C75<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1),0)","v":0},{"$f":"IFERROR(IF($C75<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1),0)","v":0},null,{"$f":"IFERROR(IF($C75<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A74)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1),0)","v":0},{"$f":"IFERROR(IF($C75<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A74)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1),0)","v":0},{"$f":"IFERROR(IF($C75<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A74)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1),0)","v":0},{"$f":"IFERROR(IF($C75<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A74)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1),0)","v":0},{"$f":"IFERROR(IF($C75<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A74)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1),0)","v":0},{"$f":"IFERROR(IF($C75<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A74)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM75,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV75,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC75,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN75,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW75,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD75,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO75,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX75,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE75,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP75,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY75,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF75,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ75,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ75,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG75,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR75,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA75,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH75,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ75=1,$BL75,$BK75),1)","v":0},0,null,{"$f":"CR76+(AQ75-CR76*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ75-CR76*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR75*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ75,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ75,Berekening!BH75))-BS75","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A75,0,Berekening!CW75)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A75,0,Berekening!CY75)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ75,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ75,Berekening!BH75))-CP75","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A75,0,Berekening!DB75)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A75,0,Berekening!DD75)","v":0}]
[73,6,"2027-06-30",{"$f":"DAYS360(Quickscan!$F$28,C76)/360","v":47.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D76<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D76>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C76,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C76,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C76,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C76)/360","v":127.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K76<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K76>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C76,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C76,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C76, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC76, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC76,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC76,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC76,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB76=Berekening!AC76),AND(AC76>=20000,AC76<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D76<Quickscan!$F$31,$R76,$S76),$R76)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K76<Quickscan!$H$31,$R76,$S76), $R76)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D76<Quickscan!$F$31,W76,X76),W76)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K76<Quickscan!$H$31,W76,X76), W76)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C76), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C76, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS76=Berekening!AT76),AND(AT76>=20000,AT76<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D76<Quickscan!$F$31,$T76,$U76),$T76)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K76<Quickscan!$H$31,$T76,$U76), $T76)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D76<Quickscan!$F$31,Y76,Z76),Y76)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K76<Quickscan!$H$31,Y76,Z76), Y76)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C76), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C76, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I76,P76)=I76,IF(Quickscan!$F$32<10.5,IF(D76>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K76>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C76<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1),0)","v":0},{"$f":"IFERROR(IF($C76<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1),0)","v":0},{"$f":"IFERROR(IF($C76<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ76=1,$BL76,$BK76),1),0)","v":0},{"$f":"IFERROR(IF($C76<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ76=1,$BL76,$BK76),1),0)","v":0},{"$f":"IFERROR(IF($C76<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ76=1,$BL76,$BK76),1),0)","v":0},{"$f":"IFERROR(IF($C76<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ76=1,$BL76,$BK76),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C76<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1),0)","v":0},{"$f":"IFERROR(IF($C76<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1),0)","v":0},{"$f":"IFERROR(IF($C76<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1),0)","v":0},{"$f":"IFERROR(IF($C76<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1),0)","v":0},{"$f":"IFERROR(IF($C76<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1),0)","v":0},{"$f":"IFERROR(IF($C76<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1),0)","v":0},null,{"$f":"IFERROR(IF($C76<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A75)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1),0)","v":0},{"$f":"IFERROR(IF($C76<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A75)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1),0)","v":0},{"$f":"IFERROR(IF($C76<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A75)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1),0)","v":0},{"$f":"IFERROR(IF($C76<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A75)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1),0)","v":0},{"$f":"IFERROR(IF($C76<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A75)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1),0)","v":0},{"$f":"IFERROR(IF($C76<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A75)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM76,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV76,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC76,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN76,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW76,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD76,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO76,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX76,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE76,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP76,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY76,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF76,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ76,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ76,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG76,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR76,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA76,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH76,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ76=1,$BL76,$BK76),1)","v":0},0,null,{"$f":"CR77+(AQ76-CR77*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ76-CR77*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR76*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ76,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ76,Berekening!BH76))-BS76","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A76,0,Berekening!CW76)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A76,0,Berekening!CY76)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ76,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ76,Berekening!BH76))-CP76","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A76,0,Berekening!DB76)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A76,0,Berekening!DD76)","v":0}]
[74,6.083333333333333,"2027-07-31",{"$f":"DAYS360(Quickscan!$F$28,C77)/360","v":47.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D77<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D77>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C77,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C77,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C77,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C77)/360","v":127.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K77<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K77>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C77,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C77,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C77, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC77, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC77,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC77,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC77,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB77=Berekening!AC77),AND(AC77>=20000,AC77<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D77<Quickscan!$F$31,$R77,$S77),$R77)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K77<Quickscan!$H$31,$R77,$S77), $R77)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D77<Quickscan!$F$31,W77,X77),W77)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K77<Quickscan!$H$31,W77,X77), W77)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C77), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C77, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS77=Berekening!AT77),AND(AT77>=20000,AT77<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D77<Quickscan!$F$31,$T77,$U77),$T77)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K77<Quickscan!$H$31,$T77,$U77), $T77)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D77<Quickscan!$F$31,Y77,Z77),Y77)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K77<Quickscan!$H$31,Y77,Z77), Y77)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C77), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C77, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I77,P77)=I77,IF(Quickscan!$F$32<10.5,IF(D77>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K77>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C77<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1),0)","v":0},{"$f":"IFERROR(IF($C77<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1),0)","v":0},{"$f":"IFERROR(IF($C77<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ77=1,$BL77,$BK77),1),0)","v":0},{"$f":"IFERROR(IF($C77<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ77=1,$BL77,$BK77),1),0)","v":0},{"$f":"IFERROR(IF($C77<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ77=1,$BL77,$BK77),1),0)","v":0},{"$f":"IFERROR(IF($C77<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ77=1,$BL77,$BK77),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C77<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1),0)","v":0},{"$f":"IFERROR(IF($C77<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1),0)","v":0},{"$f":"IFERROR(IF($C77<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1),0)","v":0},{"$f":"IFERROR(IF($C77<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1),0)","v":0},{"$f":"IFERROR(IF($C77<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1),0)","v":0},{"$f":"IFERROR(IF($C77<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1),0)","v":0},null,{"$f":"IFERROR(IF($C77<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A76)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1),0)","v":0},{"$f":"IFERROR(IF($C77<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A76)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1),0)","v":0},{"$f":"IFERROR(IF($C77<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A76)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1),0)","v":0},{"$f":"IFERROR(IF($C77<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A76)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1),0)","v":0},{"$f":"IFERROR(IF($C77<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A76)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1),0)","v":0},{"$f":"IFERROR(IF($C77<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A76)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM77,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV77,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC77,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN77,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW77,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD77,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO77,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX77,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE77,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP77,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY77,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF77,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ77,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ77,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG77,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR77,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA77,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH77,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ77=1,$BL77,$BK77),1)","v":0},0,null,{"$f":"CR78+(AQ77-CR78*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ77-CR78*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR77*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ77,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ77,Berekening!BH77))-BS77","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A77,0,Berekening!CW77)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A77,0,Berekening!CY77)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ77,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ77,Berekening!BH77))-CP77","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A77,0,Berekening!DB77)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A77,0,Berekening!DD77)","v":0}]
[75,6.166666666666667,"2027-08-31",{"$f":"DAYS360(Quickscan!$F$28,C78)/360","v":47.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D78<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D78>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C78,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C78,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C78,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C78)/360","v":127.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K78<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K78>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C78,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C78,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C78, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC78, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC78,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC78,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC78,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB78=Berekening!AC78),AND(AC78>=20000,AC78<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D78<Quickscan!$F$31,$R78,$S78),$R78)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K78<Quickscan!$H$31,$R78,$S78), $R78)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D78<Quickscan!$F$31,W78,X78),W78)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K78<Quickscan!$H$31,W78,X78), W78)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C78), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C78, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS78=Berekening!AT78),AND(AT78>=20000,AT78<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D78<Quickscan!$F$31,$T78,$U78),$T78)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K78<Quickscan!$H$31,$T78,$U78), $T78)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D78<Quickscan!$F$31,Y78,Z78),Y78)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K78<Quickscan!$H$31,Y78,Z78), Y78)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C78), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C78, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I78,P78)=I78,IF(Quickscan!$F$32<10.5,IF(D78>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K78>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C78<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1),0)","v":0},{"$f":"IFERROR(IF($C78<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1),0)","v":0},{"$f":"IFERROR(IF($C78<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ78=1,$BL78,$BK78),1),0)","v":0},{"$f":"IFERROR(IF($C78<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ78=1,$BL78,$BK78),1),0)","v":0},{"$f":"IFERROR(IF($C78<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ78=1,$BL78,$BK78),1),0)","v":0},{"$f":"IFERROR(IF($C78<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ78=1,$BL78,$BK78),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C78<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1),0)","v":0},{"$f":"IFERROR(IF($C78<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1),0)","v":0},{"$f":"IFERROR(IF($C78<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1),0)","v":0},{"$f":"IFERROR(IF($C78<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1),0)","v":0},{"$f":"IFERROR(IF($C78<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1),0)","v":0},{"$f":"IFERROR(IF($C78<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1),0)","v":0},null,{"$f":"IFERROR(IF($C78<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A77)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1),0)","v":0},{"$f":"IFERROR(IF($C78<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A77)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1),0)","v":0},{"$f":"IFERROR(IF($C78<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A77)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1),0)","v":0},{"$f":"IFERROR(IF($C78<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A77)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1),0)","v":0},{"$f":"IFERROR(IF($C78<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A77)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1),0)","v":0},{"$f":"IFERROR(IF($C78<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A77)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM78,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV78,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC78,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN78,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW78,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD78,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO78,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX78,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE78,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP78,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY78,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF78,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ78,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ78,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG78,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR78,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA78,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH78,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ78=1,$BL78,$BK78),1)","v":0},0,null,{"$f":"CR79+(AQ78-CR79*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ78-CR79*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR78*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ78,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ78,Berekening!BH78))-BS78","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A78,0,Berekening!CW78)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A78,0,Berekening!CY78)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ78,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ78,Berekening!BH78))-CP78","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A78,0,Berekening!DB78)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A78,0,Berekening!DD78)","v":0}]
[76,6.25,"2027-09-30",{"$f":"DAYS360(Quickscan!$F$28,C79)/360","v":47.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D79<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D79>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C79,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C79,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C79,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C79)/360","v":127.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K79<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K79>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C79,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C79,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C79, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC79, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC79,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC79,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC79,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB79=Berekening!AC79),AND(AC79>=20000,AC79<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D79<Quickscan!$F$31,$R79,$S79),$R79)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K79<Quickscan!$H$31,$R79,$S79), $R79)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D79<Quickscan!$F$31,W79,X79),W79)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K79<Quickscan!$H$31,W79,X79), W79)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C79), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C79, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS79=Berekening!AT79),AND(AT79>=20000,AT79<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D79<Quickscan!$F$31,$T79,$U79),$T79)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K79<Quickscan!$H$31,$T79,$U79), $T79)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D79<Quickscan!$F$31,Y79,Z79),Y79)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K79<Quickscan!$H$31,Y79,Z79), Y79)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C79), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C79, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I79,P79)=I79,IF(Quickscan!$F$32<10.5,IF(D79>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K79>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C79<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1),0)","v":0},{"$f":"IFERROR(IF($C79<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1),0)","v":0},{"$f":"IFERROR(IF($C79<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ79=1,$BL79,$BK79),1),0)","v":0},{"$f":"IFERROR(IF($C79<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ79=1,$BL79,$BK79),1),0)","v":0},{"$f":"IFERROR(IF($C79<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ79=1,$BL79,$BK79),1),0)","v":0},{"$f":"IFERROR(IF($C79<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ79=1,$BL79,$BK79),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C79<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1),0)","v":0},{"$f":"IFERROR(IF($C79<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1),0)","v":0},{"$f":"IFERROR(IF($C79<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1),0)","v":0},{"$f":"IFERROR(IF($C79<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1),0)","v":0},{"$f":"IFERROR(IF($C79<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1),0)","v":0},{"$f":"IFERROR(IF($C79<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1),0)","v":0},null,{"$f":"IFERROR(IF($C79<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A78)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1),0)","v":0},{"$f":"IFERROR(IF($C79<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A78)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1),0)","v":0},{"$f":"IFERROR(IF($C79<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A78)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1),0)","v":0},{"$f":"IFERROR(IF($C79<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A78)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1),0)","v":0},{"$f":"IFERROR(IF($C79<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A78)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1),0)","v":0},{"$f":"IFERROR(IF($C79<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A78)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM79,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV79,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC79,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN79,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW79,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD79,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO79,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX79,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE79,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP79,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY79,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF79,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ79,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ79,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG79,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR79,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA79,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH79,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ79=1,$BL79,$BK79),1)","v":0},0,null,{"$f":"CR80+(AQ79-CR80*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ79-CR80*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR79*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ79,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ79,Berekening!BH79))-BS79","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A79,0,Berekening!CW79)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A79,0,Berekening!CY79)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ79,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ79,Berekening!BH79))-CP79","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A79,0,Berekening!DB79)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A79,0,Berekening!DD79)","v":0}]
[77,6.333333333333333,"2027-10-31",{"$f":"DAYS360(Quickscan!$F$28,C80)/360","v":47.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D80<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D80>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C80,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C80,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C80,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C80)/360","v":127.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K80<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K80>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C80,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C80,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C80, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC80, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC80,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC80,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC80,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB80=Berekening!AC80),AND(AC80>=20000,AC80<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D80<Quickscan!$F$31,$R80,$S80),$R80)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K80<Quickscan!$H$31,$R80,$S80), $R80)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D80<Quickscan!$F$31,W80,X80),W80)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K80<Quickscan!$H$31,W80,X80), W80)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C80), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C80, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS80=Berekening!AT80),AND(AT80>=20000,AT80<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D80<Quickscan!$F$31,$T80,$U80),$T80)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K80<Quickscan!$H$31,$T80,$U80), $T80)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D80<Quickscan!$F$31,Y80,Z80),Y80)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K80<Quickscan!$H$31,Y80,Z80), Y80)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C80), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C80, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I80,P80)=I80,IF(Quickscan!$F$32<10.5,IF(D80>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K80>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C80<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1),0)","v":0},{"$f":"IFERROR(IF($C80<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1),0)","v":0},{"$f":"IFERROR(IF($C80<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ80=1,$BL80,$BK80),1),0)","v":0},{"$f":"IFERROR(IF($C80<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ80=1,$BL80,$BK80),1),0)","v":0},{"$f":"IFERROR(IF($C80<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ80=1,$BL80,$BK80),1),0)","v":0},{"$f":"IFERROR(IF($C80<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ80=1,$BL80,$BK80),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C80<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1),0)","v":0},{"$f":"IFERROR(IF($C80<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1),0)","v":0},{"$f":"IFERROR(IF($C80<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1),0)","v":0},{"$f":"IFERROR(IF($C80<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1),0)","v":0},{"$f":"IFERROR(IF($C80<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1),0)","v":0},{"$f":"IFERROR(IF($C80<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1),0)","v":0},null,{"$f":"IFERROR(IF($C80<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A79)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1),0)","v":0},{"$f":"IFERROR(IF($C80<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A79)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1),0)","v":0},{"$f":"IFERROR(IF($C80<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A79)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1),0)","v":0},{"$f":"IFERROR(IF($C80<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A79)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1),0)","v":0},{"$f":"IFERROR(IF($C80<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A79)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1),0)","v":0},{"$f":"IFERROR(IF($C80<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A79)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM80,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV80,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC80,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN80,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW80,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD80,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO80,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX80,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE80,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP80,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY80,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF80,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ80,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ80,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG80,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR80,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA80,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH80,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ80=1,$BL80,$BK80),1)","v":0},0,null,{"$f":"CR81+(AQ80-CR81*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ80-CR81*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR80*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ80,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ80,Berekening!BH80))-BS80","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A80,0,Berekening!CW80)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A80,0,Berekening!CY80)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ80,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ80,Berekening!BH80))-CP80","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A80,0,Berekening!DB80)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A80,0,Berekening!DD80)","v":0}]
[78,6.416666666666667,"2027-11-30",{"$f":"DAYS360(Quickscan!$F$28,C81)/360","v":47.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D81<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D81>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C81,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C81,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C81,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C81)/360","v":127.91666666666667},{"$f":"IF(Quickscan!$H$32<10.5, IF(K81<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K81>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C81,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C81,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C81, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC81, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC81,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC81,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC81,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB81=Berekening!AC81),AND(AC81>=20000,AC81<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D81<Quickscan!$F$31,$R81,$S81),$R81)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K81<Quickscan!$H$31,$R81,$S81), $R81)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D81<Quickscan!$F$31,W81,X81),W81)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K81<Quickscan!$H$31,W81,X81), W81)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C81), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C81, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS81=Berekening!AT81),AND(AT81>=20000,AT81<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D81<Quickscan!$F$31,$T81,$U81),$T81)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K81<Quickscan!$H$31,$T81,$U81), $T81)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D81<Quickscan!$F$31,Y81,Z81),Y81)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K81<Quickscan!$H$31,Y81,Z81), Y81)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C81), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C81, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I81,P81)=I81,IF(Quickscan!$F$32<10.5,IF(D81>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K81>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C81<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1),0)","v":0},{"$f":"IFERROR(IF($C81<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1),0)","v":0},{"$f":"IFERROR(IF($C81<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ81=1,$BL81,$BK81),1),0)","v":0},{"$f":"IFERROR(IF($C81<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ81=1,$BL81,$BK81),1),0)","v":0},{"$f":"IFERROR(IF($C81<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ81=1,$BL81,$BK81),1),0)","v":0},{"$f":"IFERROR(IF($C81<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ81=1,$BL81,$BK81),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C81<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1),0)","v":0},{"$f":"IFERROR(IF($C81<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1),0)","v":0},{"$f":"IFERROR(IF($C81<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1),0)","v":0},{"$f":"IFERROR(IF($C81<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1),0)","v":0},{"$f":"IFERROR(IF($C81<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1),0)","v":0},{"$f":"IFERROR(IF($C81<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1),0)","v":0},null,{"$f":"IFERROR(IF($C81<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A80)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1),0)","v":0},{"$f":"IFERROR(IF($C81<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A80)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1),0)","v":0},{"$f":"IFERROR(IF($C81<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A80)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1),0)","v":0},{"$f":"IFERROR(IF($C81<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A80)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1),0)","v":0},{"$f":"IFERROR(IF($C81<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A80)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1),0)","v":0},{"$f":"IFERROR(IF($C81<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A80)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM81,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV81,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC81,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN81,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW81,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD81,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO81,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX81,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE81,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP81,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY81,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF81,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ81,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ81,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG81,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR81,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA81,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH81,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ81=1,$BL81,$BK81),1)","v":0},0,null,{"$f":"CR82+(AQ81-CR82*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ81-CR82*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR81*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ81,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ81,Berekening!BH81))-BS81","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A81,0,Berekening!CW81)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A81,0,Berekening!CY81)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ81,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ81,Berekening!BH81))-CP81","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A81,0,Berekening!DB81)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A81,0,Berekening!DD81)","v":0}]
[79,6.5,"2027-12-31",{"$f":"DAYS360(Quickscan!$F$28,C82)/360","v":48},{"$f":"IF(Quickscan!$F$32<10.5, IF(D82<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D82>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C82,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C82,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C82,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C82)/360","v":128.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K82<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K82>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C82,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C82,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C82, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC82, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC82,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC82,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC82,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB82=Berekening!AC82),AND(AC82>=20000,AC82<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D82<Quickscan!$F$31,$R82,$S82),$R82)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K82<Quickscan!$H$31,$R82,$S82), $R82)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D82<Quickscan!$F$31,W82,X82),W82)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K82<Quickscan!$H$31,W82,X82), W82)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C82), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C82, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS82=Berekening!AT82),AND(AT82>=20000,AT82<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D82<Quickscan!$F$31,$T82,$U82),$T82)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K82<Quickscan!$H$31,$T82,$U82), $T82)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D82<Quickscan!$F$31,Y82,Z82),Y82)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K82<Quickscan!$H$31,Y82,Z82), Y82)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C82), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C82, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I82,P82)=I82,IF(Quickscan!$F$32<10.5,IF(D82>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K82>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C82<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1),0)","v":0},{"$f":"IFERROR(IF($C82<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1),0)","v":0},{"$f":"IFERROR(IF($C82<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ82=1,$BL82,$BK82),1),0)","v":0},{"$f":"IFERROR(IF($C82<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ82=1,$BL82,$BK82),1),0)","v":0},{"$f":"IFERROR(IF($C82<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ82=1,$BL82,$BK82),1),0)","v":0},{"$f":"IFERROR(IF($C82<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ82=1,$BL82,$BK82),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C82<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1),0)","v":0},{"$f":"IFERROR(IF($C82<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1),0)","v":0},{"$f":"IFERROR(IF($C82<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1),0)","v":0},{"$f":"IFERROR(IF($C82<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1),0)","v":0},{"$f":"IFERROR(IF($C82<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1),0)","v":0},{"$f":"IFERROR(IF($C82<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1),0)","v":0},null,{"$f":"IFERROR(IF($C82<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A81)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1),0)","v":0},{"$f":"IFERROR(IF($C82<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A81)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1),0)","v":0},{"$f":"IFERROR(IF($C82<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A81)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1),0)","v":0},{"$f":"IFERROR(IF($C82<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A81)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1),0)","v":0},{"$f":"IFERROR(IF($C82<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A81)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1),0)","v":0},{"$f":"IFERROR(IF($C82<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A81)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM82,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV82,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC82,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN82,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW82,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD82,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO82,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX82,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE82,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP82,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY82,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF82,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ82,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ82,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG82,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR82,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA82,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH82,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ82=1,$BL82,$BK82),1)","v":0},0,null,{"$f":"CR83+(AQ82-CR83*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ82-CR83*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR82*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ82,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ82,Berekening!BH82))-BS82","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A82,0,Berekening!CW82)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A82,0,Berekening!CY82)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ82,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ82,Berekening!BH82))-CP82","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A82,0,Berekening!DB82)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A82,0,Berekening!DD82)","v":0}]
[80,6.583333333333333,"2028-01-31",{"$f":"DAYS360(Quickscan!$F$28,C83)/360","v":48.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D83<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D83>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C83,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C83,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C83,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C83)/360","v":128.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K83<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K83>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C83,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C83,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C83, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC83, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC83,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC83,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC83,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB83=Berekening!AC83),AND(AC83>=20000,AC83<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D83<Quickscan!$F$31,$R83,$S83),$R83)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K83<Quickscan!$H$31,$R83,$S83), $R83)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D83<Quickscan!$F$31,W83,X83),W83)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K83<Quickscan!$H$31,W83,X83), W83)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C83), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C83, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS83=Berekening!AT83),AND(AT83>=20000,AT83<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D83<Quickscan!$F$31,$T83,$U83),$T83)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K83<Quickscan!$H$31,$T83,$U83), $T83)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D83<Quickscan!$F$31,Y83,Z83),Y83)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K83<Quickscan!$H$31,Y83,Z83), Y83)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C83), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C83, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I83,P83)=I83,IF(Quickscan!$F$32<10.5,IF(D83>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K83>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C83<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1),0)","v":0},{"$f":"IFERROR(IF($C83<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1),0)","v":0},{"$f":"IFERROR(IF($C83<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ83=1,$BL83,$BK83),1),0)","v":0},{"$f":"IFERROR(IF($C83<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ83=1,$BL83,$BK83),1),0)","v":0},{"$f":"IFERROR(IF($C83<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ83=1,$BL83,$BK83),1),0)","v":0},{"$f":"IFERROR(IF($C83<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ83=1,$BL83,$BK83),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C83<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1),0)","v":0},{"$f":"IFERROR(IF($C83<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1),0)","v":0},{"$f":"IFERROR(IF($C83<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1),0)","v":0},{"$f":"IFERROR(IF($C83<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1),0)","v":0},{"$f":"IFERROR(IF($C83<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1),0)","v":0},{"$f":"IFERROR(IF($C83<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1),0)","v":0},null,{"$f":"IFERROR(IF($C83<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A82)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1),0)","v":0},{"$f":"IFERROR(IF($C83<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A82)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1),0)","v":0},{"$f":"IFERROR(IF($C83<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A82)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1),0)","v":0},{"$f":"IFERROR(IF($C83<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A82)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1),0)","v":0},{"$f":"IFERROR(IF($C83<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A82)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1),0)","v":0},{"$f":"IFERROR(IF($C83<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A82)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM83,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV83,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC83,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN83,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW83,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD83,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO83,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX83,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE83,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP83,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY83,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF83,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ83,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ83,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG83,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR83,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA83,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH83,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ83=1,$BL83,$BK83),1)","v":0},0,null,{"$f":"CR84+(AQ83-CR84*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ83-CR84*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR83*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ83,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ83,Berekening!BH83))-BS83","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A83,0,Berekening!CW83)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A83,0,Berekening!CY83)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ83,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ83,Berekening!BH83))-CP83","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A83,0,Berekening!DB83)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A83,0,Berekening!DD83)","v":0}]
[81,6.666666666666667,"2028-02-29",{"$f":"DAYS360(Quickscan!$F$28,C84)/360","v":48.161111111111111},{"$f":"IF(Quickscan!$F$32<10.5, IF(D84<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D84>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C84,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C84,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C84,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C84)/360","v":128.16388888888889},{"$f":"IF(Quickscan!$H$32<10.5, IF(K84<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K84>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C84,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C84,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C84, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC84, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC84,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC84,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC84,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB84=Berekening!AC84),AND(AC84>=20000,AC84<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D84<Quickscan!$F$31,$R84,$S84),$R84)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K84<Quickscan!$H$31,$R84,$S84), $R84)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D84<Quickscan!$F$31,W84,X84),W84)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K84<Quickscan!$H$31,W84,X84), W84)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C84), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C84, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS84=Berekening!AT84),AND(AT84>=20000,AT84<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D84<Quickscan!$F$31,$T84,$U84),$T84)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K84<Quickscan!$H$31,$T84,$U84), $T84)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D84<Quickscan!$F$31,Y84,Z84),Y84)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K84<Quickscan!$H$31,Y84,Z84), Y84)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C84), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C84, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I84,P84)=I84,IF(Quickscan!$F$32<10.5,IF(D84>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K84>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C84<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1),0)","v":0},{"$f":"IFERROR(IF($C84<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1),0)","v":0},{"$f":"IFERROR(IF($C84<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ84=1,$BL84,$BK84),1),0)","v":0},{"$f":"IFERROR(IF($C84<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ84=1,$BL84,$BK84),1),0)","v":0},{"$f":"IFERROR(IF($C84<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ84=1,$BL84,$BK84),1),0)","v":0},{"$f":"IFERROR(IF($C84<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ84=1,$BL84,$BK84),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C84<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1),0)","v":0},{"$f":"IFERROR(IF($C84<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1),0)","v":0},{"$f":"IFERROR(IF($C84<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1),0)","v":0},{"$f":"IFERROR(IF($C84<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1),0)","v":0},{"$f":"IFERROR(IF($C84<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1),0)","v":0},{"$f":"IFERROR(IF($C84<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1),0)","v":0},null,{"$f":"IFERROR(IF($C84<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A83)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1),0)","v":0},{"$f":"IFERROR(IF($C84<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A83)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1),0)","v":0},{"$f":"IFERROR(IF($C84<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A83)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1),0)","v":0},{"$f":"IFERROR(IF($C84<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A83)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1),0)","v":0},{"$f":"IFERROR(IF($C84<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A83)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1),0)","v":0},{"$f":"IFERROR(IF($C84<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A83)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM84,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV84,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC84,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN84,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW84,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD84,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO84,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX84,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE84,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP84,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY84,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF84,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ84,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ84,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG84,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR84,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA84,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH84,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ84=1,$BL84,$BK84),1)","v":0},0,null,{"$f":"CR85+(AQ84-CR85*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ84-CR85*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR84*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ84,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ84,Berekening!BH84))-BS84","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A84,0,Berekening!CW84)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A84,0,Berekening!CY84)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ84,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ84,Berekening!BH84))-CP84","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A84,0,Berekening!DB84)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A84,0,Berekening!DD84)","v":0}]
[82,6.75,"2028-03-31",{"$f":"DAYS360(Quickscan!$F$28,C85)/360","v":48.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D85<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D85>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C85,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C85,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C85,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C85)/360","v":128.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K85<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K85>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C85,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C85,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C85, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC85, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC85,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC85,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC85,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB85=Berekening!AC85),AND(AC85>=20000,AC85<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D85<Quickscan!$F$31,$R85,$S85),$R85)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K85<Quickscan!$H$31,$R85,$S85), $R85)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D85<Quickscan!$F$31,W85,X85),W85)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K85<Quickscan!$H$31,W85,X85), W85)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C85), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C85, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS85=Berekening!AT85),AND(AT85>=20000,AT85<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D85<Quickscan!$F$31,$T85,$U85),$T85)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K85<Quickscan!$H$31,$T85,$U85), $T85)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D85<Quickscan!$F$31,Y85,Z85),Y85)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K85<Quickscan!$H$31,Y85,Z85), Y85)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C85), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C85, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I85,P85)=I85,IF(Quickscan!$F$32<10.5,IF(D85>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K85>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C85<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1),0)","v":0},{"$f":"IFERROR(IF($C85<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1),0)","v":0},{"$f":"IFERROR(IF($C85<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ85=1,$BL85,$BK85),1),0)","v":0},{"$f":"IFERROR(IF($C85<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ85=1,$BL85,$BK85),1),0)","v":0},{"$f":"IFERROR(IF($C85<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ85=1,$BL85,$BK85),1),0)","v":0},{"$f":"IFERROR(IF($C85<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ85=1,$BL85,$BK85),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C85<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1),0)","v":0},{"$f":"IFERROR(IF($C85<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1),0)","v":0},{"$f":"IFERROR(IF($C85<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1),0)","v":0},{"$f":"IFERROR(IF($C85<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1),0)","v":0},{"$f":"IFERROR(IF($C85<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1),0)","v":0},{"$f":"IFERROR(IF($C85<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1),0)","v":0},null,{"$f":"IFERROR(IF($C85<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A84)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1),0)","v":0},{"$f":"IFERROR(IF($C85<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A84)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1),0)","v":0},{"$f":"IFERROR(IF($C85<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A84)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1),0)","v":0},{"$f":"IFERROR(IF($C85<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A84)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1),0)","v":0},{"$f":"IFERROR(IF($C85<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A84)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1),0)","v":0},{"$f":"IFERROR(IF($C85<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A84)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM85,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV85,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC85,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN85,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW85,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD85,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO85,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX85,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE85,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP85,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY85,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF85,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ85,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ85,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG85,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR85,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA85,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH85,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ85=1,$BL85,$BK85),1)","v":0},0,null,{"$f":"CR86+(AQ85-CR86*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ85-CR86*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR85*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ85,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ85,Berekening!BH85))-BS85","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A85,0,Berekening!CW85)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A85,0,Berekening!CY85)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ85,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ85,Berekening!BH85))-CP85","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A85,0,Berekening!DB85)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A85,0,Berekening!DD85)","v":0}]
[83,6.833333333333333,"2028-04-30",{"$f":"DAYS360(Quickscan!$F$28,C86)/360","v":48.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D86<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D86>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C86,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C86,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C86,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C86)/360","v":128.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K86<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K86>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C86,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C86,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C86, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC86, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC86,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC86,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC86,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB86=Berekening!AC86),AND(AC86>=20000,AC86<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D86<Quickscan!$F$31,$R86,$S86),$R86)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K86<Quickscan!$H$31,$R86,$S86), $R86)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D86<Quickscan!$F$31,W86,X86),W86)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K86<Quickscan!$H$31,W86,X86), W86)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C86), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C86, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS86=Berekening!AT86),AND(AT86>=20000,AT86<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D86<Quickscan!$F$31,$T86,$U86),$T86)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K86<Quickscan!$H$31,$T86,$U86), $T86)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D86<Quickscan!$F$31,Y86,Z86),Y86)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K86<Quickscan!$H$31,Y86,Z86), Y86)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C86), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C86, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I86,P86)=I86,IF(Quickscan!$F$32<10.5,IF(D86>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K86>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C86<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1),0)","v":0},{"$f":"IFERROR(IF($C86<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1),0)","v":0},{"$f":"IFERROR(IF($C86<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ86=1,$BL86,$BK86),1),0)","v":0},{"$f":"IFERROR(IF($C86<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ86=1,$BL86,$BK86),1),0)","v":0},{"$f":"IFERROR(IF($C86<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ86=1,$BL86,$BK86),1),0)","v":0},{"$f":"IFERROR(IF($C86<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ86=1,$BL86,$BK86),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C86<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1),0)","v":0},{"$f":"IFERROR(IF($C86<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1),0)","v":0},{"$f":"IFERROR(IF($C86<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1),0)","v":0},{"$f":"IFERROR(IF($C86<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1),0)","v":0},{"$f":"IFERROR(IF($C86<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1),0)","v":0},{"$f":"IFERROR(IF($C86<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1),0)","v":0},null,{"$f":"IFERROR(IF($C86<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A85)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1),0)","v":0},{"$f":"IFERROR(IF($C86<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A85)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1),0)","v":0},{"$f":"IFERROR(IF($C86<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A85)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1),0)","v":0},{"$f":"IFERROR(IF($C86<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A85)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1),0)","v":0},{"$f":"IFERROR(IF($C86<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A85)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1),0)","v":0},{"$f":"IFERROR(IF($C86<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A85)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM86,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV86,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC86,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN86,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW86,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD86,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO86,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX86,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE86,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP86,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY86,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF86,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ86,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ86,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG86,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR86,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA86,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH86,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ86=1,$BL86,$BK86),1)","v":0},0,null,{"$f":"CR87+(AQ86-CR87*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ86-CR87*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR86*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ86,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ86,Berekening!BH86))-BS86","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A86,0,Berekening!CW86)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A86,0,Berekening!CY86)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ86,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ86,Berekening!BH86))-CP86","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A86,0,Berekening!DB86)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A86,0,Berekening!DD86)","v":0}]
[84,6.916666666666667,"2028-05-31",{"$f":"DAYS360(Quickscan!$F$28,C87)/360","v":48.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D87<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D87>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C87,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C87,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C87,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C87)/360","v":128.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K87<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K87>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C87,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C87,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C87, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC87, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC87,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC87,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC87,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB87=Berekening!AC87),AND(AC87>=20000,AC87<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D87<Quickscan!$F$31,$R87,$S87),$R87)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K87<Quickscan!$H$31,$R87,$S87), $R87)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D87<Quickscan!$F$31,W87,X87),W87)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K87<Quickscan!$H$31,W87,X87), W87)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C87), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C87, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS87=Berekening!AT87),AND(AT87>=20000,AT87<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D87<Quickscan!$F$31,$T87,$U87),$T87)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K87<Quickscan!$H$31,$T87,$U87), $T87)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D87<Quickscan!$F$31,Y87,Z87),Y87)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K87<Quickscan!$H$31,Y87,Z87), Y87)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C87), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C87, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I87,P87)=I87,IF(Quickscan!$F$32<10.5,IF(D87>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K87>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C87<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1),0)","v":0},{"$f":"IFERROR(IF($C87<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1),0)","v":0},{"$f":"IFERROR(IF($C87<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ87=1,$BL87,$BK87),1),0)","v":0},{"$f":"IFERROR(IF($C87<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ87=1,$BL87,$BK87),1),0)","v":0},{"$f":"IFERROR(IF($C87<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ87=1,$BL87,$BK87),1),0)","v":0},{"$f":"IFERROR(IF($C87<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ87=1,$BL87,$BK87),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C87<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1),0)","v":0},{"$f":"IFERROR(IF($C87<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1),0)","v":0},{"$f":"IFERROR(IF($C87<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1),0)","v":0},{"$f":"IFERROR(IF($C87<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1),0)","v":0},{"$f":"IFERROR(IF($C87<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1),0)","v":0},{"$f":"IFERROR(IF($C87<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1),0)","v":0},null,{"$f":"IFERROR(IF($C87<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A86)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1),0)","v":0},{"$f":"IFERROR(IF($C87<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A86)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1),0)","v":0},{"$f":"IFERROR(IF($C87<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A86)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1),0)","v":0},{"$f":"IFERROR(IF($C87<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A86)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1),0)","v":0},{"$f":"IFERROR(IF($C87<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A86)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1),0)","v":0},{"$f":"IFERROR(IF($C87<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A86)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM87,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV87,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC87,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN87,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW87,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD87,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO87,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX87,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE87,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP87,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY87,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF87,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ87,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ87,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG87,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR87,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA87,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH87,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ87=1,$BL87,$BK87),1)","v":0},0,null,{"$f":"CR88+(AQ87-CR88*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ87-CR88*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR87*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ87,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ87,Berekening!BH87))-BS87","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A87,0,Berekening!CW87)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A87,0,Berekening!CY87)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ87,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ87,Berekening!BH87))-CP87","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A87,0,Berekening!DB87)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A87,0,Berekening!DD87)","v":0}]
[85,7,"2028-06-30",{"$f":"DAYS360(Quickscan!$F$28,C88)/360","v":48.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D88<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D88>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C88,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C88,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C88,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C88)/360","v":128.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K88<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K88>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C88,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C88,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C88, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC88, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC88,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC88,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC88,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB88=Berekening!AC88),AND(AC88>=20000,AC88<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D88<Quickscan!$F$31,$R88,$S88),$R88)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K88<Quickscan!$H$31,$R88,$S88), $R88)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D88<Quickscan!$F$31,W88,X88),W88)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K88<Quickscan!$H$31,W88,X88), W88)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C88), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C88, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS88=Berekening!AT88),AND(AT88>=20000,AT88<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D88<Quickscan!$F$31,$T88,$U88),$T88)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K88<Quickscan!$H$31,$T88,$U88), $T88)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D88<Quickscan!$F$31,Y88,Z88),Y88)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K88<Quickscan!$H$31,Y88,Z88), Y88)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C88), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C88, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I88,P88)=I88,IF(Quickscan!$F$32<10.5,IF(D88>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K88>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C88<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1),0)","v":0},{"$f":"IFERROR(IF($C88<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1),0)","v":0},{"$f":"IFERROR(IF($C88<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ88=1,$BL88,$BK88),1),0)","v":0},{"$f":"IFERROR(IF($C88<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ88=1,$BL88,$BK88),1),0)","v":0},{"$f":"IFERROR(IF($C88<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ88=1,$BL88,$BK88),1),0)","v":0},{"$f":"IFERROR(IF($C88<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ88=1,$BL88,$BK88),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C88<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1),0)","v":0},{"$f":"IFERROR(IF($C88<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1),0)","v":0},{"$f":"IFERROR(IF($C88<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1),0)","v":0},{"$f":"IFERROR(IF($C88<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1),0)","v":0},{"$f":"IFERROR(IF($C88<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1),0)","v":0},{"$f":"IFERROR(IF($C88<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1),0)","v":0},null,{"$f":"IFERROR(IF($C88<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A87)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1),0)","v":0},{"$f":"IFERROR(IF($C88<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A87)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1),0)","v":0},{"$f":"IFERROR(IF($C88<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A87)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1),0)","v":0},{"$f":"IFERROR(IF($C88<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A87)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1),0)","v":0},{"$f":"IFERROR(IF($C88<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A87)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1),0)","v":0},{"$f":"IFERROR(IF($C88<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A87)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM88,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV88,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC88,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN88,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW88,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD88,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO88,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX88,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE88,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP88,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY88,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF88,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ88,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ88,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG88,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR88,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA88,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH88,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ88=1,$BL88,$BK88),1)","v":0},0,null,{"$f":"CR89+(AQ88-CR89*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ88-CR89*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR88*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ88,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ88,Berekening!BH88))-BS88","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A88,0,Berekening!CW88)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A88,0,Berekening!CY88)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ88,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ88,Berekening!BH88))-CP88","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A88,0,Berekening!DB88)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A88,0,Berekening!DD88)","v":0}]
[86,7.083333333333333,"2028-07-31",{"$f":"DAYS360(Quickscan!$F$28,C89)/360","v":48.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D89<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D89>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C89,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C89,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C89,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C89)/360","v":128.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K89<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K89>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C89,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C89,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C89, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC89, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC89,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC89,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC89,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB89=Berekening!AC89),AND(AC89>=20000,AC89<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D89<Quickscan!$F$31,$R89,$S89),$R89)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K89<Quickscan!$H$31,$R89,$S89), $R89)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D89<Quickscan!$F$31,W89,X89),W89)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K89<Quickscan!$H$31,W89,X89), W89)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C89), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C89, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS89=Berekening!AT89),AND(AT89>=20000,AT89<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D89<Quickscan!$F$31,$T89,$U89),$T89)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K89<Quickscan!$H$31,$T89,$U89), $T89)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D89<Quickscan!$F$31,Y89,Z89),Y89)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K89<Quickscan!$H$31,Y89,Z89), Y89)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C89), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C89, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I89,P89)=I89,IF(Quickscan!$F$32<10.5,IF(D89>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K89>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C89<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1),0)","v":0},{"$f":"IFERROR(IF($C89<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1),0)","v":0},{"$f":"IFERROR(IF($C89<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ89=1,$BL89,$BK89),1),0)","v":0},{"$f":"IFERROR(IF($C89<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ89=1,$BL89,$BK89),1),0)","v":0},{"$f":"IFERROR(IF($C89<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ89=1,$BL89,$BK89),1),0)","v":0},{"$f":"IFERROR(IF($C89<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ89=1,$BL89,$BK89),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C89<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1),0)","v":0},{"$f":"IFERROR(IF($C89<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1),0)","v":0},{"$f":"IFERROR(IF($C89<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1),0)","v":0},{"$f":"IFERROR(IF($C89<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1),0)","v":0},{"$f":"IFERROR(IF($C89<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1),0)","v":0},{"$f":"IFERROR(IF($C89<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1),0)","v":0},null,{"$f":"IFERROR(IF($C89<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A88)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1),0)","v":0},{"$f":"IFERROR(IF($C89<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A88)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1),0)","v":0},{"$f":"IFERROR(IF($C89<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A88)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1),0)","v":0},{"$f":"IFERROR(IF($C89<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A88)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1),0)","v":0},{"$f":"IFERROR(IF($C89<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A88)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1),0)","v":0},{"$f":"IFERROR(IF($C89<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A88)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM89,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV89,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC89,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN89,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW89,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD89,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO89,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX89,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE89,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP89,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY89,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF89,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ89,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ89,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG89,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR89,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA89,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH89,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ89=1,$BL89,$BK89),1)","v":0},0,null,{"$f":"CR90+(AQ89-CR90*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ89-CR90*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR89*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ89,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ89,Berekening!BH89))-BS89","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A89,0,Berekening!CW89)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A89,0,Berekening!CY89)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ89,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ89,Berekening!BH89))-CP89","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A89,0,Berekening!DB89)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A89,0,Berekening!DD89)","v":0}]
[87,7.166666666666667,"2028-08-31",{"$f":"DAYS360(Quickscan!$F$28,C90)/360","v":48.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D90<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D90>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C90,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C90,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C90,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C90)/360","v":128.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K90<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K90>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C90,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C90,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C90, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC90, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC90,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC90,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC90,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB90=Berekening!AC90),AND(AC90>=20000,AC90<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D90<Quickscan!$F$31,$R90,$S90),$R90)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K90<Quickscan!$H$31,$R90,$S90), $R90)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D90<Quickscan!$F$31,W90,X90),W90)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K90<Quickscan!$H$31,W90,X90), W90)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C90), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C90, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS90=Berekening!AT90),AND(AT90>=20000,AT90<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D90<Quickscan!$F$31,$T90,$U90),$T90)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K90<Quickscan!$H$31,$T90,$U90), $T90)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D90<Quickscan!$F$31,Y90,Z90),Y90)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K90<Quickscan!$H$31,Y90,Z90), Y90)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C90), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C90, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I90,P90)=I90,IF(Quickscan!$F$32<10.5,IF(D90>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K90>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C90<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1),0)","v":0},{"$f":"IFERROR(IF($C90<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1),0)","v":0},{"$f":"IFERROR(IF($C90<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ90=1,$BL90,$BK90),1),0)","v":0},{"$f":"IFERROR(IF($C90<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ90=1,$BL90,$BK90),1),0)","v":0},{"$f":"IFERROR(IF($C90<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ90=1,$BL90,$BK90),1),0)","v":0},{"$f":"IFERROR(IF($C90<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ90=1,$BL90,$BK90),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C90<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1),0)","v":0},{"$f":"IFERROR(IF($C90<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1),0)","v":0},{"$f":"IFERROR(IF($C90<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1),0)","v":0},{"$f":"IFERROR(IF($C90<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1),0)","v":0},{"$f":"IFERROR(IF($C90<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1),0)","v":0},{"$f":"IFERROR(IF($C90<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1),0)","v":0},null,{"$f":"IFERROR(IF($C90<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A89)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1),0)","v":0},{"$f":"IFERROR(IF($C90<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A89)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1),0)","v":0},{"$f":"IFERROR(IF($C90<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A89)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1),0)","v":0},{"$f":"IFERROR(IF($C90<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A89)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1),0)","v":0},{"$f":"IFERROR(IF($C90<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A89)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1),0)","v":0},{"$f":"IFERROR(IF($C90<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A89)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM90,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV90,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC90,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN90,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW90,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD90,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO90,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX90,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE90,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP90,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY90,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF90,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ90,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ90,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG90,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR90,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA90,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH90,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ90=1,$BL90,$BK90),1)","v":0},0,null,{"$f":"CR91+(AQ90-CR91*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ90-CR91*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR90*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ90,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ90,Berekening!BH90))-BS90","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A90,0,Berekening!CW90)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A90,0,Berekening!CY90)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ90,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ90,Berekening!BH90))-CP90","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A90,0,Berekening!DB90)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A90,0,Berekening!DD90)","v":0}]
[88,7.25,"2028-09-30",{"$f":"DAYS360(Quickscan!$F$28,C91)/360","v":48.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D91<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D91>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C91,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C91,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C91,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C91)/360","v":128.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K91<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K91>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C91,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C91,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C91, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC91, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC91,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC91,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC91,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB91=Berekening!AC91),AND(AC91>=20000,AC91<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D91<Quickscan!$F$31,$R91,$S91),$R91)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K91<Quickscan!$H$31,$R91,$S91), $R91)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D91<Quickscan!$F$31,W91,X91),W91)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K91<Quickscan!$H$31,W91,X91), W91)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C91), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C91, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS91=Berekening!AT91),AND(AT91>=20000,AT91<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D91<Quickscan!$F$31,$T91,$U91),$T91)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K91<Quickscan!$H$31,$T91,$U91), $T91)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D91<Quickscan!$F$31,Y91,Z91),Y91)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K91<Quickscan!$H$31,Y91,Z91), Y91)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C91), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C91, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I91,P91)=I91,IF(Quickscan!$F$32<10.5,IF(D91>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K91>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C91<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1),0)","v":0},{"$f":"IFERROR(IF($C91<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1),0)","v":0},{"$f":"IFERROR(IF($C91<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ91=1,$BL91,$BK91),1),0)","v":0},{"$f":"IFERROR(IF($C91<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ91=1,$BL91,$BK91),1),0)","v":0},{"$f":"IFERROR(IF($C91<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ91=1,$BL91,$BK91),1),0)","v":0},{"$f":"IFERROR(IF($C91<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ91=1,$BL91,$BK91),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C91<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1),0)","v":0},{"$f":"IFERROR(IF($C91<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1),0)","v":0},{"$f":"IFERROR(IF($C91<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1),0)","v":0},{"$f":"IFERROR(IF($C91<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1),0)","v":0},{"$f":"IFERROR(IF($C91<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1),0)","v":0},{"$f":"IFERROR(IF($C91<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1),0)","v":0},null,{"$f":"IFERROR(IF($C91<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A90)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1),0)","v":0},{"$f":"IFERROR(IF($C91<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A90)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1),0)","v":0},{"$f":"IFERROR(IF($C91<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A90)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1),0)","v":0},{"$f":"IFERROR(IF($C91<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A90)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1),0)","v":0},{"$f":"IFERROR(IF($C91<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A90)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1),0)","v":0},{"$f":"IFERROR(IF($C91<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A90)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM91,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV91,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC91,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN91,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW91,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD91,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO91,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX91,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE91,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP91,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY91,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF91,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ91,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ91,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG91,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR91,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA91,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH91,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ91=1,$BL91,$BK91),1)","v":0},0,null,{"$f":"CR92+(AQ91-CR92*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ91-CR92*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR91*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ91,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ91,Berekening!BH91))-BS91","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A91,0,Berekening!CW91)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A91,0,Berekening!CY91)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ91,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ91,Berekening!BH91))-CP91","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A91,0,Berekening!DB91)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A91,0,Berekening!DD91)","v":0}]
[89,7.333333333333333,"2028-10-31",{"$f":"DAYS360(Quickscan!$F$28,C92)/360","v":48.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D92<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D92>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C92,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C92,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C92,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C92)/360","v":128.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K92<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K92>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C92,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C92,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C92, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC92, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC92,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC92,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC92,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB92=Berekening!AC92),AND(AC92>=20000,AC92<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D92<Quickscan!$F$31,$R92,$S92),$R92)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K92<Quickscan!$H$31,$R92,$S92), $R92)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D92<Quickscan!$F$31,W92,X92),W92)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K92<Quickscan!$H$31,W92,X92), W92)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C92), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C92, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS92=Berekening!AT92),AND(AT92>=20000,AT92<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D92<Quickscan!$F$31,$T92,$U92),$T92)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K92<Quickscan!$H$31,$T92,$U92), $T92)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D92<Quickscan!$F$31,Y92,Z92),Y92)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K92<Quickscan!$H$31,Y92,Z92), Y92)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C92), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C92, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I92,P92)=I92,IF(Quickscan!$F$32<10.5,IF(D92>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K92>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C92<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1),0)","v":0},{"$f":"IFERROR(IF($C92<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1),0)","v":0},{"$f":"IFERROR(IF($C92<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ92=1,$BL92,$BK92),1),0)","v":0},{"$f":"IFERROR(IF($C92<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ92=1,$BL92,$BK92),1),0)","v":0},{"$f":"IFERROR(IF($C92<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ92=1,$BL92,$BK92),1),0)","v":0},{"$f":"IFERROR(IF($C92<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ92=1,$BL92,$BK92),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C92<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1),0)","v":0},{"$f":"IFERROR(IF($C92<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1),0)","v":0},{"$f":"IFERROR(IF($C92<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1),0)","v":0},{"$f":"IFERROR(IF($C92<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1),0)","v":0},{"$f":"IFERROR(IF($C92<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1),0)","v":0},{"$f":"IFERROR(IF($C92<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1),0)","v":0},null,{"$f":"IFERROR(IF($C92<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A91)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1),0)","v":0},{"$f":"IFERROR(IF($C92<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A91)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1),0)","v":0},{"$f":"IFERROR(IF($C92<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A91)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1),0)","v":0},{"$f":"IFERROR(IF($C92<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A91)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1),0)","v":0},{"$f":"IFERROR(IF($C92<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A91)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1),0)","v":0},{"$f":"IFERROR(IF($C92<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A91)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM92,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV92,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC92,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN92,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW92,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD92,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO92,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX92,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE92,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP92,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY92,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF92,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ92,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ92,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG92,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR92,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA92,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH92,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ92=1,$BL92,$BK92),1)","v":0},0,null,{"$f":"CR93+(AQ92-CR93*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ92-CR93*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR92*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ92,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ92,Berekening!BH92))-BS92","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A92,0,Berekening!CW92)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A92,0,Berekening!CY92)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ92,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ92,Berekening!BH92))-CP92","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A92,0,Berekening!DB92)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A92,0,Berekening!DD92)","v":0}]
[90,7.416666666666667,"2028-11-30",{"$f":"DAYS360(Quickscan!$F$28,C93)/360","v":48.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D93<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D93>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C93,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C93,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C93,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C93)/360","v":128.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K93<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K93>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C93,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C93,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C93, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC93, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC93,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC93,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC93,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB93=Berekening!AC93),AND(AC93>=20000,AC93<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D93<Quickscan!$F$31,$R93,$S93),$R93)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K93<Quickscan!$H$31,$R93,$S93), $R93)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D93<Quickscan!$F$31,W93,X93),W93)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K93<Quickscan!$H$31,W93,X93), W93)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C93), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C93, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS93=Berekening!AT93),AND(AT93>=20000,AT93<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D93<Quickscan!$F$31,$T93,$U93),$T93)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K93<Quickscan!$H$31,$T93,$U93), $T93)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D93<Quickscan!$F$31,Y93,Z93),Y93)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K93<Quickscan!$H$31,Y93,Z93), Y93)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C93), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C93, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I93,P93)=I93,IF(Quickscan!$F$32<10.5,IF(D93>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K93>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C93<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1),0)","v":0},{"$f":"IFERROR(IF($C93<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1),0)","v":0},{"$f":"IFERROR(IF($C93<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ93=1,$BL93,$BK93),1),0)","v":0},{"$f":"IFERROR(IF($C93<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ93=1,$BL93,$BK93),1),0)","v":0},{"$f":"IFERROR(IF($C93<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ93=1,$BL93,$BK93),1),0)","v":0},{"$f":"IFERROR(IF($C93<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ93=1,$BL93,$BK93),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C93<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1),0)","v":0},{"$f":"IFERROR(IF($C93<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1),0)","v":0},{"$f":"IFERROR(IF($C93<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1),0)","v":0},{"$f":"IFERROR(IF($C93<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1),0)","v":0},{"$f":"IFERROR(IF($C93<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1),0)","v":0},{"$f":"IFERROR(IF($C93<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1),0)","v":0},null,{"$f":"IFERROR(IF($C93<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A92)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1),0)","v":0},{"$f":"IFERROR(IF($C93<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A92)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1),0)","v":0},{"$f":"IFERROR(IF($C93<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A92)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1),0)","v":0},{"$f":"IFERROR(IF($C93<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A92)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1),0)","v":0},{"$f":"IFERROR(IF($C93<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A92)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1),0)","v":0},{"$f":"IFERROR(IF($C93<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A92)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM93,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV93,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC93,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN93,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW93,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD93,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO93,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX93,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE93,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP93,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY93,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF93,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ93,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ93,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG93,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR93,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA93,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH93,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ93=1,$BL93,$BK93),1)","v":0},0,null,{"$f":"CR94+(AQ93-CR94*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ93-CR94*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR93*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ93,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ93,Berekening!BH93))-BS93","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A93,0,Berekening!CW93)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A93,0,Berekening!CY93)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ93,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ93,Berekening!BH93))-CP93","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A93,0,Berekening!DB93)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A93,0,Berekening!DD93)","v":0}]
[91,7.5,"2028-12-31",{"$f":"DAYS360(Quickscan!$F$28,C94)/360","v":49},{"$f":"IF(Quickscan!$F$32<10.5, IF(D94<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D94>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C94,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C94,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C94,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C94)/360","v":129.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K94<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K94>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C94,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C94,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C94, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC94, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC94,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC94,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC94,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB94=Berekening!AC94),AND(AC94>=20000,AC94<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D94<Quickscan!$F$31,$R94,$S94),$R94)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K94<Quickscan!$H$31,$R94,$S94), $R94)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D94<Quickscan!$F$31,W94,X94),W94)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K94<Quickscan!$H$31,W94,X94), W94)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C94), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C94, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS94=Berekening!AT94),AND(AT94>=20000,AT94<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D94<Quickscan!$F$31,$T94,$U94),$T94)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K94<Quickscan!$H$31,$T94,$U94), $T94)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D94<Quickscan!$F$31,Y94,Z94),Y94)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K94<Quickscan!$H$31,Y94,Z94), Y94)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C94), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C94, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I94,P94)=I94,IF(Quickscan!$F$32<10.5,IF(D94>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K94>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C94<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1),0)","v":0},{"$f":"IFERROR(IF($C94<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1),0)","v":0},{"$f":"IFERROR(IF($C94<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ94=1,$BL94,$BK94),1),0)","v":0},{"$f":"IFERROR(IF($C94<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ94=1,$BL94,$BK94),1),0)","v":0},{"$f":"IFERROR(IF($C94<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ94=1,$BL94,$BK94),1),0)","v":0},{"$f":"IFERROR(IF($C94<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ94=1,$BL94,$BK94),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C94<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1),0)","v":0},{"$f":"IFERROR(IF($C94<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1),0)","v":0},{"$f":"IFERROR(IF($C94<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1),0)","v":0},{"$f":"IFERROR(IF($C94<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1),0)","v":0},{"$f":"IFERROR(IF($C94<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1),0)","v":0},{"$f":"IFERROR(IF($C94<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1),0)","v":0},null,{"$f":"IFERROR(IF($C94<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A93)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1),0)","v":0},{"$f":"IFERROR(IF($C94<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A93)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1),0)","v":0},{"$f":"IFERROR(IF($C94<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A93)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1),0)","v":0},{"$f":"IFERROR(IF($C94<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A93)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1),0)","v":0},{"$f":"IFERROR(IF($C94<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A93)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1),0)","v":0},{"$f":"IFERROR(IF($C94<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A93)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM94,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV94,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC94,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN94,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW94,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD94,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO94,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX94,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE94,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP94,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY94,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF94,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ94,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ94,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG94,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR94,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA94,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH94,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ94=1,$BL94,$BK94),1)","v":0},0,null,{"$f":"CR95+(AQ94-CR95*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ94-CR95*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR94*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ94,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ94,Berekening!BH94))-BS94","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A94,0,Berekening!CW94)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A94,0,Berekening!CY94)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ94,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ94,Berekening!BH94))-CP94","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A94,0,Berekening!DB94)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A94,0,Berekening!DD94)","v":0}]
[92,7.583333333333333,"2029-01-31",{"$f":"DAYS360(Quickscan!$F$28,C95)/360","v":49.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D95<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D95>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C95,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C95,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C95,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C95)/360","v":129.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K95<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K95>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C95,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C95,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C95, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC95, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC95,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC95,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC95,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB95=Berekening!AC95),AND(AC95>=20000,AC95<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D95<Quickscan!$F$31,$R95,$S95),$R95)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K95<Quickscan!$H$31,$R95,$S95), $R95)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D95<Quickscan!$F$31,W95,X95),W95)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K95<Quickscan!$H$31,W95,X95), W95)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C95), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C95, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS95=Berekening!AT95),AND(AT95>=20000,AT95<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D95<Quickscan!$F$31,$T95,$U95),$T95)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K95<Quickscan!$H$31,$T95,$U95), $T95)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D95<Quickscan!$F$31,Y95,Z95),Y95)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K95<Quickscan!$H$31,Y95,Z95), Y95)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C95), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C95, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I95,P95)=I95,IF(Quickscan!$F$32<10.5,IF(D95>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K95>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C95<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1),0)","v":0},{"$f":"IFERROR(IF($C95<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1),0)","v":0},{"$f":"IFERROR(IF($C95<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ95=1,$BL95,$BK95),1),0)","v":0},{"$f":"IFERROR(IF($C95<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ95=1,$BL95,$BK95),1),0)","v":0},{"$f":"IFERROR(IF($C95<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ95=1,$BL95,$BK95),1),0)","v":0},{"$f":"IFERROR(IF($C95<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ95=1,$BL95,$BK95),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C95<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1),0)","v":0},{"$f":"IFERROR(IF($C95<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1),0)","v":0},{"$f":"IFERROR(IF($C95<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1),0)","v":0},{"$f":"IFERROR(IF($C95<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1),0)","v":0},{"$f":"IFERROR(IF($C95<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1),0)","v":0},{"$f":"IFERROR(IF($C95<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1),0)","v":0},null,{"$f":"IFERROR(IF($C95<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A94)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1),0)","v":0},{"$f":"IFERROR(IF($C95<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A94)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1),0)","v":0},{"$f":"IFERROR(IF($C95<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A94)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1),0)","v":0},{"$f":"IFERROR(IF($C95<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A94)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1),0)","v":0},{"$f":"IFERROR(IF($C95<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A94)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1),0)","v":0},{"$f":"IFERROR(IF($C95<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A94)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM95,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV95,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC95,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN95,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW95,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD95,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO95,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX95,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE95,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP95,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY95,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF95,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ95,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ95,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG95,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR95,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA95,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH95,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ95=1,$BL95,$BK95),1)","v":0},0,null,{"$f":"CR96+(AQ95-CR96*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ95-CR96*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR95*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ95,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ95,Berekening!BH95))-BS95","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A95,0,Berekening!CW95)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A95,0,Berekening!CY95)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ95,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ95,Berekening!BH95))-CP95","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A95,0,Berekening!DB95)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A95,0,Berekening!DD95)","v":0}]
[93,7.666666666666667,"2029-02-28",{"$f":"DAYS360(Quickscan!$F$28,C96)/360","v":49.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D96<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D96>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C96,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C96,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C96,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C96)/360","v":129.1611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K96<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K96>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C96,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C96,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C96, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC96, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC96,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC96,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC96,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB96=Berekening!AC96),AND(AC96>=20000,AC96<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D96<Quickscan!$F$31,$R96,$S96),$R96)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K96<Quickscan!$H$31,$R96,$S96), $R96)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D96<Quickscan!$F$31,W96,X96),W96)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K96<Quickscan!$H$31,W96,X96), W96)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C96), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C96, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS96=Berekening!AT96),AND(AT96>=20000,AT96<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D96<Quickscan!$F$31,$T96,$U96),$T96)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K96<Quickscan!$H$31,$T96,$U96), $T96)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D96<Quickscan!$F$31,Y96,Z96),Y96)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K96<Quickscan!$H$31,Y96,Z96), Y96)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C96), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C96, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I96,P96)=I96,IF(Quickscan!$F$32<10.5,IF(D96>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K96>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C96<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1),0)","v":0},{"$f":"IFERROR(IF($C96<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1),0)","v":0},{"$f":"IFERROR(IF($C96<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ96=1,$BL96,$BK96),1),0)","v":0},{"$f":"IFERROR(IF($C96<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ96=1,$BL96,$BK96),1),0)","v":0},{"$f":"IFERROR(IF($C96<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ96=1,$BL96,$BK96),1),0)","v":0},{"$f":"IFERROR(IF($C96<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ96=1,$BL96,$BK96),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C96<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1),0)","v":0},{"$f":"IFERROR(IF($C96<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1),0)","v":0},{"$f":"IFERROR(IF($C96<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1),0)","v":0},{"$f":"IFERROR(IF($C96<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1),0)","v":0},{"$f":"IFERROR(IF($C96<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1),0)","v":0},{"$f":"IFERROR(IF($C96<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1),0)","v":0},null,{"$f":"IFERROR(IF($C96<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A95)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1),0)","v":0},{"$f":"IFERROR(IF($C96<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A95)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1),0)","v":0},{"$f":"IFERROR(IF($C96<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A95)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1),0)","v":0},{"$f":"IFERROR(IF($C96<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A95)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1),0)","v":0},{"$f":"IFERROR(IF($C96<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A95)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1),0)","v":0},{"$f":"IFERROR(IF($C96<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A95)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM96,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV96,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC96,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN96,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW96,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD96,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO96,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX96,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE96,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP96,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY96,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF96,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ96,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ96,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG96,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR96,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA96,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH96,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ96=1,$BL96,$BK96),1)","v":0},0,null,{"$f":"CR97+(AQ96-CR97*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ96-CR97*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR96*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ96,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ96,Berekening!BH96))-BS96","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A96,0,Berekening!CW96)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A96,0,Berekening!CY96)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ96,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ96,Berekening!BH96))-CP96","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A96,0,Berekening!DB96)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A96,0,Berekening!DD96)","v":0}]
[94,7.75,"2029-03-31",{"$f":"DAYS360(Quickscan!$F$28,C97)/360","v":49.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D97<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D97>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C97,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C97,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C97,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C97)/360","v":129.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K97<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K97>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C97,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C97,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C97, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC97, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC97,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC97,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC97,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB97=Berekening!AC97),AND(AC97>=20000,AC97<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D97<Quickscan!$F$31,$R97,$S97),$R97)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K97<Quickscan!$H$31,$R97,$S97), $R97)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D97<Quickscan!$F$31,W97,X97),W97)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K97<Quickscan!$H$31,W97,X97), W97)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C97), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C97, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS97=Berekening!AT97),AND(AT97>=20000,AT97<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D97<Quickscan!$F$31,$T97,$U97),$T97)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K97<Quickscan!$H$31,$T97,$U97), $T97)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D97<Quickscan!$F$31,Y97,Z97),Y97)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K97<Quickscan!$H$31,Y97,Z97), Y97)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C97), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C97, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I97,P97)=I97,IF(Quickscan!$F$32<10.5,IF(D97>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K97>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C97<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1),0)","v":0},{"$f":"IFERROR(IF($C97<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1),0)","v":0},{"$f":"IFERROR(IF($C97<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ97=1,$BL97,$BK97),1),0)","v":0},{"$f":"IFERROR(IF($C97<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ97=1,$BL97,$BK97),1),0)","v":0},{"$f":"IFERROR(IF($C97<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ97=1,$BL97,$BK97),1),0)","v":0},{"$f":"IFERROR(IF($C97<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ97=1,$BL97,$BK97),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C97<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1),0)","v":0},{"$f":"IFERROR(IF($C97<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1),0)","v":0},{"$f":"IFERROR(IF($C97<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1),0)","v":0},{"$f":"IFERROR(IF($C97<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1),0)","v":0},{"$f":"IFERROR(IF($C97<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1),0)","v":0},{"$f":"IFERROR(IF($C97<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1),0)","v":0},null,{"$f":"IFERROR(IF($C97<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A96)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1),0)","v":0},{"$f":"IFERROR(IF($C97<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A96)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1),0)","v":0},{"$f":"IFERROR(IF($C97<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A96)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1),0)","v":0},{"$f":"IFERROR(IF($C97<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A96)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1),0)","v":0},{"$f":"IFERROR(IF($C97<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A96)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1),0)","v":0},{"$f":"IFERROR(IF($C97<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A96)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM97,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV97,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC97,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN97,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW97,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD97,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO97,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX97,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE97,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP97,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY97,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF97,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ97,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ97,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG97,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR97,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA97,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH97,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ97=1,$BL97,$BK97),1)","v":0},0,null,{"$f":"CR98+(AQ97-CR98*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ97-CR98*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR97*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ97,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ97,Berekening!BH97))-BS97","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A97,0,Berekening!CW97)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A97,0,Berekening!CY97)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ97,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ97,Berekening!BH97))-CP97","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A97,0,Berekening!DB97)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A97,0,Berekening!DD97)","v":0}]
[95,7.833333333333333,"2029-04-30",{"$f":"DAYS360(Quickscan!$F$28,C98)/360","v":49.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D98<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D98>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C98,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C98,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C98,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C98)/360","v":129.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K98<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K98>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C98,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C98,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C98, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC98, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC98,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC98,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC98,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB98=Berekening!AC98),AND(AC98>=20000,AC98<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D98<Quickscan!$F$31,$R98,$S98),$R98)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K98<Quickscan!$H$31,$R98,$S98), $R98)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D98<Quickscan!$F$31,W98,X98),W98)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K98<Quickscan!$H$31,W98,X98), W98)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C98), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C98, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS98=Berekening!AT98),AND(AT98>=20000,AT98<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D98<Quickscan!$F$31,$T98,$U98),$T98)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K98<Quickscan!$H$31,$T98,$U98), $T98)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D98<Quickscan!$F$31,Y98,Z98),Y98)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K98<Quickscan!$H$31,Y98,Z98), Y98)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C98), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C98, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I98,P98)=I98,IF(Quickscan!$F$32<10.5,IF(D98>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K98>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C98<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1),0)","v":0},{"$f":"IFERROR(IF($C98<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1),0)","v":0},{"$f":"IFERROR(IF($C98<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ98=1,$BL98,$BK98),1),0)","v":0},{"$f":"IFERROR(IF($C98<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ98=1,$BL98,$BK98),1),0)","v":0},{"$f":"IFERROR(IF($C98<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ98=1,$BL98,$BK98),1),0)","v":0},{"$f":"IFERROR(IF($C98<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ98=1,$BL98,$BK98),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C98<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1),0)","v":0},{"$f":"IFERROR(IF($C98<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1),0)","v":0},{"$f":"IFERROR(IF($C98<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1),0)","v":0},{"$f":"IFERROR(IF($C98<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1),0)","v":0},{"$f":"IFERROR(IF($C98<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1),0)","v":0},{"$f":"IFERROR(IF($C98<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1),0)","v":0},null,{"$f":"IFERROR(IF($C98<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A97)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1),0)","v":0},{"$f":"IFERROR(IF($C98<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A97)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1),0)","v":0},{"$f":"IFERROR(IF($C98<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A97)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1),0)","v":0},{"$f":"IFERROR(IF($C98<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A97)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1),0)","v":0},{"$f":"IFERROR(IF($C98<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A97)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1),0)","v":0},{"$f":"IFERROR(IF($C98<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A97)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM98,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV98,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC98,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN98,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW98,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD98,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO98,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX98,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE98,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP98,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY98,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF98,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ98,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ98,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG98,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR98,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA98,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH98,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ98=1,$BL98,$BK98),1)","v":0},0,null,{"$f":"CR99+(AQ98-CR99*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ98-CR99*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR98*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ98,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ98,Berekening!BH98))-BS98","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A98,0,Berekening!CW98)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A98,0,Berekening!CY98)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ98,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ98,Berekening!BH98))-CP98","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A98,0,Berekening!DB98)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A98,0,Berekening!DD98)","v":0}]
[96,7.916666666666667,"2029-05-31",{"$f":"DAYS360(Quickscan!$F$28,C99)/360","v":49.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D99<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D99>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C99,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C99,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C99,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C99)/360","v":129.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K99<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K99>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C99,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C99,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C99, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC99, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC99,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC99,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC99,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB99=Berekening!AC99),AND(AC99>=20000,AC99<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D99<Quickscan!$F$31,$R99,$S99),$R99)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K99<Quickscan!$H$31,$R99,$S99), $R99)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D99<Quickscan!$F$31,W99,X99),W99)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K99<Quickscan!$H$31,W99,X99), W99)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C99), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C99, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS99=Berekening!AT99),AND(AT99>=20000,AT99<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D99<Quickscan!$F$31,$T99,$U99),$T99)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K99<Quickscan!$H$31,$T99,$U99), $T99)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D99<Quickscan!$F$31,Y99,Z99),Y99)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K99<Quickscan!$H$31,Y99,Z99), Y99)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C99), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C99, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I99,P99)=I99,IF(Quickscan!$F$32<10.5,IF(D99>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K99>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C99<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1),0)","v":0},{"$f":"IFERROR(IF($C99<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1),0)","v":0},{"$f":"IFERROR(IF($C99<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ99=1,$BL99,$BK99),1),0)","v":0},{"$f":"IFERROR(IF($C99<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ99=1,$BL99,$BK99),1),0)","v":0},{"$f":"IFERROR(IF($C99<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ99=1,$BL99,$BK99),1),0)","v":0},{"$f":"IFERROR(IF($C99<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ99=1,$BL99,$BK99),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C99<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1),0)","v":0},{"$f":"IFERROR(IF($C99<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1),0)","v":0},{"$f":"IFERROR(IF($C99<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1),0)","v":0},{"$f":"IFERROR(IF($C99<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1),0)","v":0},{"$f":"IFERROR(IF($C99<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1),0)","v":0},{"$f":"IFERROR(IF($C99<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1),0)","v":0},null,{"$f":"IFERROR(IF($C99<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A98)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1),0)","v":0},{"$f":"IFERROR(IF($C99<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A98)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1),0)","v":0},{"$f":"IFERROR(IF($C99<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A98)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1),0)","v":0},{"$f":"IFERROR(IF($C99<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A98)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1),0)","v":0},{"$f":"IFERROR(IF($C99<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A98)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1),0)","v":0},{"$f":"IFERROR(IF($C99<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A98)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM99,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV99,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC99,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN99,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW99,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD99,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO99,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX99,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE99,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP99,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY99,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF99,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ99,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ99,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG99,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR99,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA99,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH99,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ99=1,$BL99,$BK99),1)","v":0},0,null,{"$f":"CR100+(AQ99-CR100*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ99-CR100*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR99*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ99,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ99,Berekening!BH99))-BS99","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A99,0,Berekening!CW99)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A99,0,Berekening!CY99)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ99,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ99,Berekening!BH99))-CP99","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A99,0,Berekening!DB99)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A99,0,Berekening!DD99)","v":0}]
[97,8,"2029-06-30",{"$f":"DAYS360(Quickscan!$F$28,C100)/360","v":49.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D100<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D100>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C100,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C100,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C100,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C100)/360","v":129.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K100<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K100>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C100,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C100,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C100, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC100, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC100,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC100,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC100,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB100=Berekening!AC100),AND(AC100>=20000,AC100<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D100<Quickscan!$F$31,$R100,$S100),$R100)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K100<Quickscan!$H$31,$R100,$S100), $R100)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D100<Quickscan!$F$31,W100,X100),W100)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K100<Quickscan!$H$31,W100,X100), W100)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C100), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C100, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS100=Berekening!AT100),AND(AT100>=20000,AT100<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D100<Quickscan!$F$31,$T100,$U100),$T100)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K100<Quickscan!$H$31,$T100,$U100), $T100)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D100<Quickscan!$F$31,Y100,Z100),Y100)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K100<Quickscan!$H$31,Y100,Z100), Y100)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C100), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C100, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I100,P100)=I100,IF(Quickscan!$F$32<10.5,IF(D100>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K100>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C100<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1),0)","v":0},{"$f":"IFERROR(IF($C100<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1),0)","v":0},{"$f":"IFERROR(IF($C100<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ100=1,$BL100,$BK100),1),0)","v":0},{"$f":"IFERROR(IF($C100<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ100=1,$BL100,$BK100),1),0)","v":0},{"$f":"IFERROR(IF($C100<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ100=1,$BL100,$BK100),1),0)","v":0},{"$f":"IFERROR(IF($C100<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ100=1,$BL100,$BK100),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C100<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1),0)","v":0},{"$f":"IFERROR(IF($C100<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1),0)","v":0},{"$f":"IFERROR(IF($C100<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1),0)","v":0},{"$f":"IFERROR(IF($C100<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1),0)","v":0},{"$f":"IFERROR(IF($C100<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1),0)","v":0},{"$f":"IFERROR(IF($C100<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1),0)","v":0},null,{"$f":"IFERROR(IF($C100<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A99)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1),0)","v":0},{"$f":"IFERROR(IF($C100<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A99)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1),0)","v":0},{"$f":"IFERROR(IF($C100<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A99)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1),0)","v":0},{"$f":"IFERROR(IF($C100<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A99)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1),0)","v":0},{"$f":"IFERROR(IF($C100<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A99)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1),0)","v":0},{"$f":"IFERROR(IF($C100<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A99)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM100,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV100,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC100,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN100,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW100,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD100,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO100,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX100,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE100,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP100,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY100,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF100,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ100,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ100,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG100,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR100,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA100,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH100,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ100=1,$BL100,$BK100),1)","v":0},0,null,{"$f":"CR101+(AQ100-CR101*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ100-CR101*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR100*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ100,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ100,Berekening!BH100))-BS100","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A100,0,Berekening!CW100)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A100,0,Berekening!CY100)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ100,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ100,Berekening!BH100))-CP100","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A100,0,Berekening!DB100)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A100,0,Berekening!DD100)","v":0}]
[98,8.0833333333333339,"2029-07-31",{"$f":"DAYS360(Quickscan!$F$28,C101)/360","v":49.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D101<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D101>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C101,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C101,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C101,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C101)/360","v":129.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K101<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K101>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C101,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C101,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C101, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC101, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC101,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC101,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC101,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB101=Berekening!AC101),AND(AC101>=20000,AC101<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D101<Quickscan!$F$31,$R101,$S101),$R101)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K101<Quickscan!$H$31,$R101,$S101), $R101)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D101<Quickscan!$F$31,W101,X101),W101)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K101<Quickscan!$H$31,W101,X101), W101)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C101), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C101, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS101=Berekening!AT101),AND(AT101>=20000,AT101<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D101<Quickscan!$F$31,$T101,$U101),$T101)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K101<Quickscan!$H$31,$T101,$U101), $T101)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D101<Quickscan!$F$31,Y101,Z101),Y101)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K101<Quickscan!$H$31,Y101,Z101), Y101)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C101), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C101, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I101,P101)=I101,IF(Quickscan!$F$32<10.5,IF(D101>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K101>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C101<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1),0)","v":0},{"$f":"IFERROR(IF($C101<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1),0)","v":0},{"$f":"IFERROR(IF($C101<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ101=1,$BL101,$BK101),1),0)","v":0},{"$f":"IFERROR(IF($C101<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ101=1,$BL101,$BK101),1),0)","v":0},{"$f":"IFERROR(IF($C101<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ101=1,$BL101,$BK101),1),0)","v":0},{"$f":"IFERROR(IF($C101<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ101=1,$BL101,$BK101),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C101<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1),0)","v":0},{"$f":"IFERROR(IF($C101<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1),0)","v":0},{"$f":"IFERROR(IF($C101<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1),0)","v":0},{"$f":"IFERROR(IF($C101<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1),0)","v":0},{"$f":"IFERROR(IF($C101<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1),0)","v":0},{"$f":"IFERROR(IF($C101<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1),0)","v":0},null,{"$f":"IFERROR(IF($C101<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A100)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1),0)","v":0},{"$f":"IFERROR(IF($C101<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A100)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1),0)","v":0},{"$f":"IFERROR(IF($C101<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A100)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1),0)","v":0},{"$f":"IFERROR(IF($C101<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A100)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1),0)","v":0},{"$f":"IFERROR(IF($C101<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A100)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1),0)","v":0},{"$f":"IFERROR(IF($C101<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A100)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM101,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV101,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC101,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN101,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW101,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD101,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO101,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX101,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE101,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP101,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY101,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF101,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ101,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ101,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG101,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR101,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA101,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH101,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ101=1,$BL101,$BK101),1)","v":0},0,null,{"$f":"CR102+(AQ101-CR102*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ101-CR102*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR101*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ101,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ101,Berekening!BH101))-BS101","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A101,0,Berekening!CW101)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A101,0,Berekening!CY101)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ101,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ101,Berekening!BH101))-CP101","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A101,0,Berekening!DB101)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A101,0,Berekening!DD101)","v":0}]
[99,8.1666666666666661,"2029-08-31",{"$f":"DAYS360(Quickscan!$F$28,C102)/360","v":49.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D102<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D102>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C102,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C102,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C102,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C102)/360","v":129.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K102<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K102>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C102,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C102,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C102, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC102, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC102,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC102,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC102,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB102=Berekening!AC102),AND(AC102>=20000,AC102<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D102<Quickscan!$F$31,$R102,$S102),$R102)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K102<Quickscan!$H$31,$R102,$S102), $R102)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D102<Quickscan!$F$31,W102,X102),W102)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K102<Quickscan!$H$31,W102,X102), W102)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C102), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C102, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS102=Berekening!AT102),AND(AT102>=20000,AT102<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D102<Quickscan!$F$31,$T102,$U102),$T102)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K102<Quickscan!$H$31,$T102,$U102), $T102)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D102<Quickscan!$F$31,Y102,Z102),Y102)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K102<Quickscan!$H$31,Y102,Z102), Y102)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C102), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C102, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I102,P102)=I102,IF(Quickscan!$F$32<10.5,IF(D102>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K102>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C102<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1),0)","v":0},{"$f":"IFERROR(IF($C102<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1),0)","v":0},{"$f":"IFERROR(IF($C102<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ102=1,$BL102,$BK102),1),0)","v":0},{"$f":"IFERROR(IF($C102<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ102=1,$BL102,$BK102),1),0)","v":0},{"$f":"IFERROR(IF($C102<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ102=1,$BL102,$BK102),1),0)","v":0},{"$f":"IFERROR(IF($C102<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ102=1,$BL102,$BK102),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C102<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1),0)","v":0},{"$f":"IFERROR(IF($C102<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1),0)","v":0},{"$f":"IFERROR(IF($C102<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1),0)","v":0},{"$f":"IFERROR(IF($C102<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1),0)","v":0},{"$f":"IFERROR(IF($C102<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1),0)","v":0},{"$f":"IFERROR(IF($C102<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1),0)","v":0},null,{"$f":"IFERROR(IF($C102<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A101)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1),0)","v":0},{"$f":"IFERROR(IF($C102<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A101)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1),0)","v":0},{"$f":"IFERROR(IF($C102<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A101)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1),0)","v":0},{"$f":"IFERROR(IF($C102<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A101)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1),0)","v":0},{"$f":"IFERROR(IF($C102<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A101)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1),0)","v":0},{"$f":"IFERROR(IF($C102<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A101)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM102,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV102,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC102,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN102,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW102,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD102,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO102,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX102,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE102,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP102,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY102,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF102,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ102,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ102,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG102,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR102,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA102,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH102,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ102=1,$BL102,$BK102),1)","v":0},0,null,{"$f":"CR103+(AQ102-CR103*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ102-CR103*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR102*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ102,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ102,Berekening!BH102))-BS102","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A102,0,Berekening!CW102)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A102,0,Berekening!CY102)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ102,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ102,Berekening!BH102))-CP102","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A102,0,Berekening!DB102)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A102,0,Berekening!DD102)","v":0}]
[100,8.25,"2029-09-30",{"$f":"DAYS360(Quickscan!$F$28,C103)/360","v":49.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D103<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D103>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C103,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C103,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C103,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C103)/360","v":129.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K103<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K103>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C103,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C103,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C103, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC103, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC103,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC103,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC103,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB103=Berekening!AC103),AND(AC103>=20000,AC103<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D103<Quickscan!$F$31,$R103,$S103),$R103)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K103<Quickscan!$H$31,$R103,$S103), $R103)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D103<Quickscan!$F$31,W103,X103),W103)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K103<Quickscan!$H$31,W103,X103), W103)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C103), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C103, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS103=Berekening!AT103),AND(AT103>=20000,AT103<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D103<Quickscan!$F$31,$T103,$U103),$T103)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K103<Quickscan!$H$31,$T103,$U103), $T103)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D103<Quickscan!$F$31,Y103,Z103),Y103)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K103<Quickscan!$H$31,Y103,Z103), Y103)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C103), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C103, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I103,P103)=I103,IF(Quickscan!$F$32<10.5,IF(D103>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K103>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C103<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1),0)","v":0},{"$f":"IFERROR(IF($C103<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1),0)","v":0},{"$f":"IFERROR(IF($C103<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ103=1,$BL103,$BK103),1),0)","v":0},{"$f":"IFERROR(IF($C103<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ103=1,$BL103,$BK103),1),0)","v":0},{"$f":"IFERROR(IF($C103<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ103=1,$BL103,$BK103),1),0)","v":0},{"$f":"IFERROR(IF($C103<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ103=1,$BL103,$BK103),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C103<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1),0)","v":0},{"$f":"IFERROR(IF($C103<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1),0)","v":0},{"$f":"IFERROR(IF($C103<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1),0)","v":0},{"$f":"IFERROR(IF($C103<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1),0)","v":0},{"$f":"IFERROR(IF($C103<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1),0)","v":0},{"$f":"IFERROR(IF($C103<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1),0)","v":0},null,{"$f":"IFERROR(IF($C103<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A102)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1),0)","v":0},{"$f":"IFERROR(IF($C103<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A102)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1),0)","v":0},{"$f":"IFERROR(IF($C103<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A102)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1),0)","v":0},{"$f":"IFERROR(IF($C103<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A102)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1),0)","v":0},{"$f":"IFERROR(IF($C103<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A102)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1),0)","v":0},{"$f":"IFERROR(IF($C103<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A102)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM103,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV103,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC103,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN103,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW103,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD103,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO103,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX103,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE103,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP103,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY103,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF103,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ103,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ103,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG103,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR103,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA103,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH103,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ103=1,$BL103,$BK103),1)","v":0},0,null,{"$f":"CR104+(AQ103-CR104*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ103-CR104*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR103*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ103,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ103,Berekening!BH103))-BS103","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A103,0,Berekening!CW103)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A103,0,Berekening!CY103)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ103,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ103,Berekening!BH103))-CP103","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A103,0,Berekening!DB103)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A103,0,Berekening!DD103)","v":0}]
[101,8.3333333333333339,"2029-10-31",{"$f":"DAYS360(Quickscan!$F$28,C104)/360","v":49.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D104<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D104>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C104,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C104,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C104,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C104)/360","v":129.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K104<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K104>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C104,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C104,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C104, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC104, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC104,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC104,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC104,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB104=Berekening!AC104),AND(AC104>=20000,AC104<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D104<Quickscan!$F$31,$R104,$S104),$R104)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K104<Quickscan!$H$31,$R104,$S104), $R104)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D104<Quickscan!$F$31,W104,X104),W104)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K104<Quickscan!$H$31,W104,X104), W104)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C104), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C104, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS104=Berekening!AT104),AND(AT104>=20000,AT104<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D104<Quickscan!$F$31,$T104,$U104),$T104)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K104<Quickscan!$H$31,$T104,$U104), $T104)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D104<Quickscan!$F$31,Y104,Z104),Y104)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K104<Quickscan!$H$31,Y104,Z104), Y104)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C104), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C104, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I104,P104)=I104,IF(Quickscan!$F$32<10.5,IF(D104>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K104>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C104<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1),0)","v":0},{"$f":"IFERROR(IF($C104<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1),0)","v":0},{"$f":"IFERROR(IF($C104<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ104=1,$BL104,$BK104),1),0)","v":0},{"$f":"IFERROR(IF($C104<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ104=1,$BL104,$BK104),1),0)","v":0},{"$f":"IFERROR(IF($C104<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ104=1,$BL104,$BK104),1),0)","v":0},{"$f":"IFERROR(IF($C104<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ104=1,$BL104,$BK104),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C104<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1),0)","v":0},{"$f":"IFERROR(IF($C104<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1),0)","v":0},{"$f":"IFERROR(IF($C104<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1),0)","v":0},{"$f":"IFERROR(IF($C104<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1),0)","v":0},{"$f":"IFERROR(IF($C104<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1),0)","v":0},{"$f":"IFERROR(IF($C104<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1),0)","v":0},null,{"$f":"IFERROR(IF($C104<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A103)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1),0)","v":0},{"$f":"IFERROR(IF($C104<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A103)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1),0)","v":0},{"$f":"IFERROR(IF($C104<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A103)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1),0)","v":0},{"$f":"IFERROR(IF($C104<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A103)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1),0)","v":0},{"$f":"IFERROR(IF($C104<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A103)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1),0)","v":0},{"$f":"IFERROR(IF($C104<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A103)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM104,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV104,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC104,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN104,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW104,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD104,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO104,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX104,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE104,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP104,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY104,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF104,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ104,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ104,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG104,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR104,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA104,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH104,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ104=1,$BL104,$BK104),1)","v":0},0,null,{"$f":"CR105+(AQ104-CR105*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ104-CR105*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR104*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ104,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ104,Berekening!BH104))-BS104","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A104,0,Berekening!CW104)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A104,0,Berekening!CY104)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ104,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ104,Berekening!BH104))-CP104","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A104,0,Berekening!DB104)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A104,0,Berekening!DD104)","v":0}]
[102,8.4166666666666661,"2029-11-30",{"$f":"DAYS360(Quickscan!$F$28,C105)/360","v":49.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D105<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D105>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C105,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C105,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C105,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C105)/360","v":129.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K105<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K105>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C105,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C105,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C105, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC105, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC105,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC105,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC105,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB105=Berekening!AC105),AND(AC105>=20000,AC105<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D105<Quickscan!$F$31,$R105,$S105),$R105)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K105<Quickscan!$H$31,$R105,$S105), $R105)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D105<Quickscan!$F$31,W105,X105),W105)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K105<Quickscan!$H$31,W105,X105), W105)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C105), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C105, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS105=Berekening!AT105),AND(AT105>=20000,AT105<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D105<Quickscan!$F$31,$T105,$U105),$T105)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K105<Quickscan!$H$31,$T105,$U105), $T105)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D105<Quickscan!$F$31,Y105,Z105),Y105)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K105<Quickscan!$H$31,Y105,Z105), Y105)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C105), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C105, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I105,P105)=I105,IF(Quickscan!$F$32<10.5,IF(D105>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K105>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C105<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1),0)","v":0},{"$f":"IFERROR(IF($C105<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1),0)","v":0},{"$f":"IFERROR(IF($C105<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ105=1,$BL105,$BK105),1),0)","v":0},{"$f":"IFERROR(IF($C105<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ105=1,$BL105,$BK105),1),0)","v":0},{"$f":"IFERROR(IF($C105<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ105=1,$BL105,$BK105),1),0)","v":0},{"$f":"IFERROR(IF($C105<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ105=1,$BL105,$BK105),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C105<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1),0)","v":0},{"$f":"IFERROR(IF($C105<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1),0)","v":0},{"$f":"IFERROR(IF($C105<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1),0)","v":0},{"$f":"IFERROR(IF($C105<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1),0)","v":0},{"$f":"IFERROR(IF($C105<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1),0)","v":0},{"$f":"IFERROR(IF($C105<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1),0)","v":0},null,{"$f":"IFERROR(IF($C105<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A104)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1),0)","v":0},{"$f":"IFERROR(IF($C105<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A104)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1),0)","v":0},{"$f":"IFERROR(IF($C105<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A104)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1),0)","v":0},{"$f":"IFERROR(IF($C105<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A104)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1),0)","v":0},{"$f":"IFERROR(IF($C105<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A104)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1),0)","v":0},{"$f":"IFERROR(IF($C105<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A104)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM105,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV105,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC105,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN105,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW105,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD105,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO105,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX105,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE105,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP105,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY105,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF105,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ105,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ105,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG105,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR105,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA105,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH105,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ105=1,$BL105,$BK105),1)","v":0},0,null,{"$f":"CR106+(AQ105-CR106*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ105-CR106*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR105*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ105,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ105,Berekening!BH105))-BS105","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A105,0,Berekening!CW105)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A105,0,Berekening!CY105)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ105,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ105,Berekening!BH105))-CP105","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A105,0,Berekening!DB105)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A105,0,Berekening!DD105)","v":0}]
[103,8.5,"2029-12-31",{"$f":"DAYS360(Quickscan!$F$28,C106)/360","v":50},{"$f":"IF(Quickscan!$F$32<10.5, IF(D106<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D106>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C106,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C106,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C106,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C106)/360","v":130.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K106<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K106>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C106,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C106,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C106, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC106, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC106,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC106,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC106,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB106=Berekening!AC106),AND(AC106>=20000,AC106<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D106<Quickscan!$F$31,$R106,$S106),$R106)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K106<Quickscan!$H$31,$R106,$S106), $R106)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D106<Quickscan!$F$31,W106,X106),W106)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K106<Quickscan!$H$31,W106,X106), W106)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C106), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C106, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS106=Berekening!AT106),AND(AT106>=20000,AT106<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D106<Quickscan!$F$31,$T106,$U106),$T106)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K106<Quickscan!$H$31,$T106,$U106), $T106)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D106<Quickscan!$F$31,Y106,Z106),Y106)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K106<Quickscan!$H$31,Y106,Z106), Y106)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C106), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C106, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I106,P106)=I106,IF(Quickscan!$F$32<10.5,IF(D106>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K106>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C106<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1),0)","v":0},{"$f":"IFERROR(IF($C106<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1),0)","v":0},{"$f":"IFERROR(IF($C106<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ106=1,$BL106,$BK106),1),0)","v":0},{"$f":"IFERROR(IF($C106<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ106=1,$BL106,$BK106),1),0)","v":0},{"$f":"IFERROR(IF($C106<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ106=1,$BL106,$BK106),1),0)","v":0},{"$f":"IFERROR(IF($C106<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ106=1,$BL106,$BK106),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C106<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1),0)","v":0},{"$f":"IFERROR(IF($C106<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1),0)","v":0},{"$f":"IFERROR(IF($C106<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1),0)","v":0},{"$f":"IFERROR(IF($C106<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1),0)","v":0},{"$f":"IFERROR(IF($C106<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1),0)","v":0},{"$f":"IFERROR(IF($C106<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1),0)","v":0},null,{"$f":"IFERROR(IF($C106<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A105)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1),0)","v":0},{"$f":"IFERROR(IF($C106<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A105)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1),0)","v":0},{"$f":"IFERROR(IF($C106<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A105)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1),0)","v":0},{"$f":"IFERROR(IF($C106<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A105)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1),0)","v":0},{"$f":"IFERROR(IF($C106<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A105)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1),0)","v":0},{"$f":"IFERROR(IF($C106<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A105)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM106,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV106,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC106,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN106,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW106,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD106,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO106,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX106,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE106,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP106,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY106,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF106,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ106,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ106,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG106,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR106,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA106,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH106,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ106=1,$BL106,$BK106),1)","v":0},0,null,{"$f":"CR107+(AQ106-CR107*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ106-CR107*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR106*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ106,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ106,Berekening!BH106))-BS106","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A106,0,Berekening!CW106)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A106,0,Berekening!CY106)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ106,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ106,Berekening!BH106))-CP106","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A106,0,Berekening!DB106)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A106,0,Berekening!DD106)","v":0}]
[104,8.5833333333333339,"2030-01-31",{"$f":"DAYS360(Quickscan!$F$28,C107)/360","v":50.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D107<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D107>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C107,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C107,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C107,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C107)/360","v":130.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K107<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K107>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C107,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C107,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C107, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC107, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC107,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC107,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC107,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB107=Berekening!AC107),AND(AC107>=20000,AC107<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D107<Quickscan!$F$31,$R107,$S107),$R107)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K107<Quickscan!$H$31,$R107,$S107), $R107)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D107<Quickscan!$F$31,W107,X107),W107)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K107<Quickscan!$H$31,W107,X107), W107)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C107), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C107, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS107=Berekening!AT107),AND(AT107>=20000,AT107<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D107<Quickscan!$F$31,$T107,$U107),$T107)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K107<Quickscan!$H$31,$T107,$U107), $T107)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D107<Quickscan!$F$31,Y107,Z107),Y107)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K107<Quickscan!$H$31,Y107,Z107), Y107)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C107), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C107, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I107,P107)=I107,IF(Quickscan!$F$32<10.5,IF(D107>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K107>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C107<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1),0)","v":0},{"$f":"IFERROR(IF($C107<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1),0)","v":0},{"$f":"IFERROR(IF($C107<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ107=1,$BL107,$BK107),1),0)","v":0},{"$f":"IFERROR(IF($C107<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ107=1,$BL107,$BK107),1),0)","v":0},{"$f":"IFERROR(IF($C107<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ107=1,$BL107,$BK107),1),0)","v":0},{"$f":"IFERROR(IF($C107<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ107=1,$BL107,$BK107),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C107<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1),0)","v":0},{"$f":"IFERROR(IF($C107<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1),0)","v":0},{"$f":"IFERROR(IF($C107<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1),0)","v":0},{"$f":"IFERROR(IF($C107<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1),0)","v":0},{"$f":"IFERROR(IF($C107<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1),0)","v":0},{"$f":"IFERROR(IF($C107<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1),0)","v":0},null,{"$f":"IFERROR(IF($C107<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A106)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1),0)","v":0},{"$f":"IFERROR(IF($C107<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A106)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1),0)","v":0},{"$f":"IFERROR(IF($C107<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A106)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1),0)","v":0},{"$f":"IFERROR(IF($C107<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A106)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1),0)","v":0},{"$f":"IFERROR(IF($C107<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A106)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1),0)","v":0},{"$f":"IFERROR(IF($C107<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A106)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM107,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV107,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC107,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN107,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW107,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD107,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO107,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX107,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE107,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP107,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY107,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF107,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ107,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ107,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG107,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR107,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA107,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH107,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ107=1,$BL107,$BK107),1)","v":0},0,null,{"$f":"CR108+(AQ107-CR108*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ107-CR108*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR107*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ107,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ107,Berekening!BH107))-BS107","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A107,0,Berekening!CW107)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A107,0,Berekening!CY107)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ107,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ107,Berekening!BH107))-CP107","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A107,0,Berekening!DB107)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A107,0,Berekening!DD107)","v":0}]
[105,8.6666666666666661,"2030-02-28",{"$f":"DAYS360(Quickscan!$F$28,C108)/360","v":50.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D108<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D108>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C108,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C108,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C108,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C108)/360","v":130.1611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K108<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K108>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C108,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C108,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C108, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC108, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC108,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC108,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC108,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB108=Berekening!AC108),AND(AC108>=20000,AC108<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D108<Quickscan!$F$31,$R108,$S108),$R108)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K108<Quickscan!$H$31,$R108,$S108), $R108)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D108<Quickscan!$F$31,W108,X108),W108)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K108<Quickscan!$H$31,W108,X108), W108)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C108), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C108, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS108=Berekening!AT108),AND(AT108>=20000,AT108<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D108<Quickscan!$F$31,$T108,$U108),$T108)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K108<Quickscan!$H$31,$T108,$U108), $T108)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D108<Quickscan!$F$31,Y108,Z108),Y108)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K108<Quickscan!$H$31,Y108,Z108), Y108)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C108), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C108, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I108,P108)=I108,IF(Quickscan!$F$32<10.5,IF(D108>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K108>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C108<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1),0)","v":0},{"$f":"IFERROR(IF($C108<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1),0)","v":0},{"$f":"IFERROR(IF($C108<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ108=1,$BL108,$BK108),1),0)","v":0},{"$f":"IFERROR(IF($C108<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ108=1,$BL108,$BK108),1),0)","v":0},{"$f":"IFERROR(IF($C108<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ108=1,$BL108,$BK108),1),0)","v":0},{"$f":"IFERROR(IF($C108<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ108=1,$BL108,$BK108),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C108<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1),0)","v":0},{"$f":"IFERROR(IF($C108<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1),0)","v":0},{"$f":"IFERROR(IF($C108<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1),0)","v":0},{"$f":"IFERROR(IF($C108<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1),0)","v":0},{"$f":"IFERROR(IF($C108<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1),0)","v":0},{"$f":"IFERROR(IF($C108<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1),0)","v":0},null,{"$f":"IFERROR(IF($C108<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A107)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1),0)","v":0},{"$f":"IFERROR(IF($C108<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A107)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1),0)","v":0},{"$f":"IFERROR(IF($C108<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A107)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1),0)","v":0},{"$f":"IFERROR(IF($C108<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A107)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1),0)","v":0},{"$f":"IFERROR(IF($C108<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A107)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1),0)","v":0},{"$f":"IFERROR(IF($C108<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A107)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM108,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV108,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC108,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN108,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW108,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD108,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO108,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX108,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE108,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP108,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY108,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF108,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ108,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ108,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG108,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR108,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA108,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH108,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ108=1,$BL108,$BK108),1)","v":0},0,null,{"$f":"CR109+(AQ108-CR109*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ108-CR109*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR108*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ108,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ108,Berekening!BH108))-BS108","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A108,0,Berekening!CW108)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A108,0,Berekening!CY108)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ108,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ108,Berekening!BH108))-CP108","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A108,0,Berekening!DB108)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A108,0,Berekening!DD108)","v":0}]
[106,8.75,"2030-03-31",{"$f":"DAYS360(Quickscan!$F$28,C109)/360","v":50.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D109<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D109>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C109,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C109,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C109,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C109)/360","v":130.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K109<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K109>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C109,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C109,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C109, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC109, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC109,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC109,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC109,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB109=Berekening!AC109),AND(AC109>=20000,AC109<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D109<Quickscan!$F$31,$R109,$S109),$R109)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K109<Quickscan!$H$31,$R109,$S109), $R109)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D109<Quickscan!$F$31,W109,X109),W109)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K109<Quickscan!$H$31,W109,X109), W109)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C109), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C109, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS109=Berekening!AT109),AND(AT109>=20000,AT109<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D109<Quickscan!$F$31,$T109,$U109),$T109)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K109<Quickscan!$H$31,$T109,$U109), $T109)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D109<Quickscan!$F$31,Y109,Z109),Y109)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K109<Quickscan!$H$31,Y109,Z109), Y109)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C109), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C109, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I109,P109)=I109,IF(Quickscan!$F$32<10.5,IF(D109>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K109>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C109<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1),0)","v":0},{"$f":"IFERROR(IF($C109<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1),0)","v":0},{"$f":"IFERROR(IF($C109<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ109=1,$BL109,$BK109),1),0)","v":0},{"$f":"IFERROR(IF($C109<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ109=1,$BL109,$BK109),1),0)","v":0},{"$f":"IFERROR(IF($C109<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ109=1,$BL109,$BK109),1),0)","v":0},{"$f":"IFERROR(IF($C109<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ109=1,$BL109,$BK109),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C109<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1),0)","v":0},{"$f":"IFERROR(IF($C109<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1),0)","v":0},{"$f":"IFERROR(IF($C109<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1),0)","v":0},{"$f":"IFERROR(IF($C109<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1),0)","v":0},{"$f":"IFERROR(IF($C109<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1),0)","v":0},{"$f":"IFERROR(IF($C109<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1),0)","v":0},null,{"$f":"IFERROR(IF($C109<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A108)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1),0)","v":0},{"$f":"IFERROR(IF($C109<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A108)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1),0)","v":0},{"$f":"IFERROR(IF($C109<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A108)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1),0)","v":0},{"$f":"IFERROR(IF($C109<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A108)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1),0)","v":0},{"$f":"IFERROR(IF($C109<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A108)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1),0)","v":0},{"$f":"IFERROR(IF($C109<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A108)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM109,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV109,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC109,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN109,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW109,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD109,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO109,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX109,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE109,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP109,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY109,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF109,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ109,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ109,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG109,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR109,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA109,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH109,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ109=1,$BL109,$BK109),1)","v":0},0,null,{"$f":"CR110+(AQ109-CR110*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ109-CR110*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR109*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ109,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ109,Berekening!BH109))-BS109","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A109,0,Berekening!CW109)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A109,0,Berekening!CY109)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ109,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ109,Berekening!BH109))-CP109","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A109,0,Berekening!DB109)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A109,0,Berekening!DD109)","v":0}]
[107,8.8333333333333339,"2030-04-30",{"$f":"DAYS360(Quickscan!$F$28,C110)/360","v":50.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D110<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D110>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C110,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C110,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C110,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C110)/360","v":130.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K110<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K110>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C110,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C110,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C110, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC110, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC110,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC110,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC110,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB110=Berekening!AC110),AND(AC110>=20000,AC110<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D110<Quickscan!$F$31,$R110,$S110),$R110)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K110<Quickscan!$H$31,$R110,$S110), $R110)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D110<Quickscan!$F$31,W110,X110),W110)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K110<Quickscan!$H$31,W110,X110), W110)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C110), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C110, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS110=Berekening!AT110),AND(AT110>=20000,AT110<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D110<Quickscan!$F$31,$T110,$U110),$T110)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K110<Quickscan!$H$31,$T110,$U110), $T110)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D110<Quickscan!$F$31,Y110,Z110),Y110)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K110<Quickscan!$H$31,Y110,Z110), Y110)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C110), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C110, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I110,P110)=I110,IF(Quickscan!$F$32<10.5,IF(D110>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K110>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C110<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1),0)","v":0},{"$f":"IFERROR(IF($C110<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1),0)","v":0},{"$f":"IFERROR(IF($C110<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ110=1,$BL110,$BK110),1),0)","v":0},{"$f":"IFERROR(IF($C110<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ110=1,$BL110,$BK110),1),0)","v":0},{"$f":"IFERROR(IF($C110<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ110=1,$BL110,$BK110),1),0)","v":0},{"$f":"IFERROR(IF($C110<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ110=1,$BL110,$BK110),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C110<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1),0)","v":0},{"$f":"IFERROR(IF($C110<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1),0)","v":0},{"$f":"IFERROR(IF($C110<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1),0)","v":0},{"$f":"IFERROR(IF($C110<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1),0)","v":0},{"$f":"IFERROR(IF($C110<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1),0)","v":0},{"$f":"IFERROR(IF($C110<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1),0)","v":0},null,{"$f":"IFERROR(IF($C110<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A109)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1),0)","v":0},{"$f":"IFERROR(IF($C110<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A109)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1),0)","v":0},{"$f":"IFERROR(IF($C110<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A109)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1),0)","v":0},{"$f":"IFERROR(IF($C110<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A109)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1),0)","v":0},{"$f":"IFERROR(IF($C110<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A109)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1),0)","v":0},{"$f":"IFERROR(IF($C110<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A109)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM110,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV110,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC110,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN110,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW110,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD110,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO110,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX110,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE110,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP110,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY110,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF110,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ110,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ110,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG110,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR110,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA110,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH110,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ110=1,$BL110,$BK110),1)","v":0},0,null,{"$f":"CR111+(AQ110-CR111*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ110-CR111*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR110*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ110,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ110,Berekening!BH110))-BS110","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A110,0,Berekening!CW110)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A110,0,Berekening!CY110)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ110,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ110,Berekening!BH110))-CP110","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A110,0,Berekening!DB110)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A110,0,Berekening!DD110)","v":0}]
[108,8.9166666666666661,"2030-05-31",{"$f":"DAYS360(Quickscan!$F$28,C111)/360","v":50.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D111<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D111>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C111,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C111,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C111,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C111)/360","v":130.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K111<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K111>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C111,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C111,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C111, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC111, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC111,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC111,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC111,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB111=Berekening!AC111),AND(AC111>=20000,AC111<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D111<Quickscan!$F$31,$R111,$S111),$R111)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K111<Quickscan!$H$31,$R111,$S111), $R111)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D111<Quickscan!$F$31,W111,X111),W111)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K111<Quickscan!$H$31,W111,X111), W111)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C111), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C111, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS111=Berekening!AT111),AND(AT111>=20000,AT111<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D111<Quickscan!$F$31,$T111,$U111),$T111)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K111<Quickscan!$H$31,$T111,$U111), $T111)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D111<Quickscan!$F$31,Y111,Z111),Y111)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K111<Quickscan!$H$31,Y111,Z111), Y111)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C111), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C111, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I111,P111)=I111,IF(Quickscan!$F$32<10.5,IF(D111>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K111>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C111<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1),0)","v":0},{"$f":"IFERROR(IF($C111<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1),0)","v":0},{"$f":"IFERROR(IF($C111<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ111=1,$BL111,$BK111),1),0)","v":0},{"$f":"IFERROR(IF($C111<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ111=1,$BL111,$BK111),1),0)","v":0},{"$f":"IFERROR(IF($C111<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ111=1,$BL111,$BK111),1),0)","v":0},{"$f":"IFERROR(IF($C111<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ111=1,$BL111,$BK111),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C111<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1),0)","v":0},{"$f":"IFERROR(IF($C111<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1),0)","v":0},{"$f":"IFERROR(IF($C111<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1),0)","v":0},{"$f":"IFERROR(IF($C111<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1),0)","v":0},{"$f":"IFERROR(IF($C111<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1),0)","v":0},{"$f":"IFERROR(IF($C111<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1),0)","v":0},null,{"$f":"IFERROR(IF($C111<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A110)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1),0)","v":0},{"$f":"IFERROR(IF($C111<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A110)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1),0)","v":0},{"$f":"IFERROR(IF($C111<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A110)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1),0)","v":0},{"$f":"IFERROR(IF($C111<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A110)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1),0)","v":0},{"$f":"IFERROR(IF($C111<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A110)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1),0)","v":0},{"$f":"IFERROR(IF($C111<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A110)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM111,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV111,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC111,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN111,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW111,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD111,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO111,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX111,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE111,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP111,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY111,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF111,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ111,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ111,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG111,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR111,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA111,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH111,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ111=1,$BL111,$BK111),1)","v":0},0,null,{"$f":"CR112+(AQ111-CR112*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ111-CR112*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR111*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ111,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ111,Berekening!BH111))-BS111","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A111,0,Berekening!CW111)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A111,0,Berekening!CY111)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ111,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ111,Berekening!BH111))-CP111","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A111,0,Berekening!DB111)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A111,0,Berekening!DD111)","v":0}]
[109,9,"2030-06-30",{"$f":"DAYS360(Quickscan!$F$28,C112)/360","v":50.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D112<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D112>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C112,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C112,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C112,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C112)/360","v":130.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K112<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K112>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C112,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C112,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C112, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC112, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC112,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC112,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC112,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB112=Berekening!AC112),AND(AC112>=20000,AC112<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D112<Quickscan!$F$31,$R112,$S112),$R112)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K112<Quickscan!$H$31,$R112,$S112), $R112)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D112<Quickscan!$F$31,W112,X112),W112)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K112<Quickscan!$H$31,W112,X112), W112)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C112), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C112, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS112=Berekening!AT112),AND(AT112>=20000,AT112<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D112<Quickscan!$F$31,$T112,$U112),$T112)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K112<Quickscan!$H$31,$T112,$U112), $T112)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D112<Quickscan!$F$31,Y112,Z112),Y112)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K112<Quickscan!$H$31,Y112,Z112), Y112)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C112), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C112, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I112,P112)=I112,IF(Quickscan!$F$32<10.5,IF(D112>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K112>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C112<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1),0)","v":0},{"$f":"IFERROR(IF($C112<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1),0)","v":0},{"$f":"IFERROR(IF($C112<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ112=1,$BL112,$BK112),1),0)","v":0},{"$f":"IFERROR(IF($C112<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ112=1,$BL112,$BK112),1),0)","v":0},{"$f":"IFERROR(IF($C112<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ112=1,$BL112,$BK112),1),0)","v":0},{"$f":"IFERROR(IF($C112<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ112=1,$BL112,$BK112),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C112<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1),0)","v":0},{"$f":"IFERROR(IF($C112<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1),0)","v":0},{"$f":"IFERROR(IF($C112<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1),0)","v":0},{"$f":"IFERROR(IF($C112<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1),0)","v":0},{"$f":"IFERROR(IF($C112<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1),0)","v":0},{"$f":"IFERROR(IF($C112<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1),0)","v":0},null,{"$f":"IFERROR(IF($C112<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A111)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1),0)","v":0},{"$f":"IFERROR(IF($C112<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A111)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1),0)","v":0},{"$f":"IFERROR(IF($C112<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A111)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1),0)","v":0},{"$f":"IFERROR(IF($C112<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A111)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1),0)","v":0},{"$f":"IFERROR(IF($C112<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A111)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1),0)","v":0},{"$f":"IFERROR(IF($C112<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A111)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM112,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV112,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC112,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN112,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW112,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD112,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO112,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX112,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE112,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP112,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY112,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF112,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ112,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ112,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG112,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR112,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA112,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH112,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ112=1,$BL112,$BK112),1)","v":0},0,null,{"$f":"CR113+(AQ112-CR113*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ112-CR113*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR112*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ112,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ112,Berekening!BH112))-BS112","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A112,0,Berekening!CW112)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A112,0,Berekening!CY112)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ112,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ112,Berekening!BH112))-CP112","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A112,0,Berekening!DB112)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A112,0,Berekening!DD112)","v":0}]
[110,9.0833333333333339,"2030-07-31",{"$f":"DAYS360(Quickscan!$F$28,C113)/360","v":50.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D113<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D113>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C113,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C113,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C113,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C113)/360","v":130.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K113<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K113>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C113,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C113,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C113, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC113, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC113,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC113,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC113,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB113=Berekening!AC113),AND(AC113>=20000,AC113<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D113<Quickscan!$F$31,$R113,$S113),$R113)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K113<Quickscan!$H$31,$R113,$S113), $R113)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D113<Quickscan!$F$31,W113,X113),W113)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K113<Quickscan!$H$31,W113,X113), W113)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C113), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C113, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS113=Berekening!AT113),AND(AT113>=20000,AT113<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D113<Quickscan!$F$31,$T113,$U113),$T113)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K113<Quickscan!$H$31,$T113,$U113), $T113)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D113<Quickscan!$F$31,Y113,Z113),Y113)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K113<Quickscan!$H$31,Y113,Z113), Y113)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C113), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C113, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I113,P113)=I113,IF(Quickscan!$F$32<10.5,IF(D113>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K113>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C113<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1),0)","v":0},{"$f":"IFERROR(IF($C113<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1),0)","v":0},{"$f":"IFERROR(IF($C113<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ113=1,$BL113,$BK113),1),0)","v":0},{"$f":"IFERROR(IF($C113<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ113=1,$BL113,$BK113),1),0)","v":0},{"$f":"IFERROR(IF($C113<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ113=1,$BL113,$BK113),1),0)","v":0},{"$f":"IFERROR(IF($C113<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ113=1,$BL113,$BK113),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C113<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1),0)","v":0},{"$f":"IFERROR(IF($C113<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1),0)","v":0},{"$f":"IFERROR(IF($C113<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1),0)","v":0},{"$f":"IFERROR(IF($C113<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1),0)","v":0},{"$f":"IFERROR(IF($C113<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1),0)","v":0},{"$f":"IFERROR(IF($C113<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1),0)","v":0},null,{"$f":"IFERROR(IF($C113<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A112)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1),0)","v":0},{"$f":"IFERROR(IF($C113<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A112)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1),0)","v":0},{"$f":"IFERROR(IF($C113<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A112)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1),0)","v":0},{"$f":"IFERROR(IF($C113<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A112)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1),0)","v":0},{"$f":"IFERROR(IF($C113<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A112)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1),0)","v":0},{"$f":"IFERROR(IF($C113<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A112)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM113,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV113,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC113,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN113,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW113,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD113,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO113,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX113,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE113,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP113,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY113,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF113,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ113,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ113,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG113,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR113,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA113,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH113,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ113=1,$BL113,$BK113),1)","v":0},0,null,{"$f":"CR114+(AQ113-CR114*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ113-CR114*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR113*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ113,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ113,Berekening!BH113))-BS113","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A113,0,Berekening!CW113)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A113,0,Berekening!CY113)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ113,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ113,Berekening!BH113))-CP113","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A113,0,Berekening!DB113)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A113,0,Berekening!DD113)","v":0}]
[111,9.1666666666666661,"2030-08-31",{"$f":"DAYS360(Quickscan!$F$28,C114)/360","v":50.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D114<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D114>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C114,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C114,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C114,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C114)/360","v":130.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K114<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K114>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C114,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C114,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C114, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC114, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC114,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC114,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC114,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB114=Berekening!AC114),AND(AC114>=20000,AC114<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D114<Quickscan!$F$31,$R114,$S114),$R114)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K114<Quickscan!$H$31,$R114,$S114), $R114)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D114<Quickscan!$F$31,W114,X114),W114)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K114<Quickscan!$H$31,W114,X114), W114)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C114), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C114, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS114=Berekening!AT114),AND(AT114>=20000,AT114<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D114<Quickscan!$F$31,$T114,$U114),$T114)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K114<Quickscan!$H$31,$T114,$U114), $T114)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D114<Quickscan!$F$31,Y114,Z114),Y114)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K114<Quickscan!$H$31,Y114,Z114), Y114)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C114), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C114, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I114,P114)=I114,IF(Quickscan!$F$32<10.5,IF(D114>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K114>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C114<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1),0)","v":0},{"$f":"IFERROR(IF($C114<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1),0)","v":0},{"$f":"IFERROR(IF($C114<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ114=1,$BL114,$BK114),1),0)","v":0},{"$f":"IFERROR(IF($C114<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ114=1,$BL114,$BK114),1),0)","v":0},{"$f":"IFERROR(IF($C114<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ114=1,$BL114,$BK114),1),0)","v":0},{"$f":"IFERROR(IF($C114<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ114=1,$BL114,$BK114),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C114<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1),0)","v":0},{"$f":"IFERROR(IF($C114<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1),0)","v":0},{"$f":"IFERROR(IF($C114<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1),0)","v":0},{"$f":"IFERROR(IF($C114<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1),0)","v":0},{"$f":"IFERROR(IF($C114<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1),0)","v":0},{"$f":"IFERROR(IF($C114<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1),0)","v":0},null,{"$f":"IFERROR(IF($C114<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A113)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1),0)","v":0},{"$f":"IFERROR(IF($C114<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A113)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1),0)","v":0},{"$f":"IFERROR(IF($C114<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A113)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1),0)","v":0},{"$f":"IFERROR(IF($C114<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A113)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1),0)","v":0},{"$f":"IFERROR(IF($C114<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A113)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1),0)","v":0},{"$f":"IFERROR(IF($C114<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A113)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM114,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV114,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC114,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN114,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW114,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD114,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO114,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX114,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE114,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP114,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY114,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF114,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ114,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ114,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG114,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR114,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA114,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH114,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ114=1,$BL114,$BK114),1)","v":0},0,null,{"$f":"CR115+(AQ114-CR115*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ114-CR115*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR114*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ114,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ114,Berekening!BH114))-BS114","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A114,0,Berekening!CW114)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A114,0,Berekening!CY114)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ114,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ114,Berekening!BH114))-CP114","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A114,0,Berekening!DB114)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A114,0,Berekening!DD114)","v":0}]
[112,9.25,"2030-09-30",{"$f":"DAYS360(Quickscan!$F$28,C115)/360","v":50.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D115<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D115>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C115,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C115,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C115,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C115)/360","v":130.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K115<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K115>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C115,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C115,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C115, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC115, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC115,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC115,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC115,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB115=Berekening!AC115),AND(AC115>=20000,AC115<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D115<Quickscan!$F$31,$R115,$S115),$R115)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K115<Quickscan!$H$31,$R115,$S115), $R115)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D115<Quickscan!$F$31,W115,X115),W115)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K115<Quickscan!$H$31,W115,X115), W115)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C115), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C115, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS115=Berekening!AT115),AND(AT115>=20000,AT115<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D115<Quickscan!$F$31,$T115,$U115),$T115)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K115<Quickscan!$H$31,$T115,$U115), $T115)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D115<Quickscan!$F$31,Y115,Z115),Y115)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K115<Quickscan!$H$31,Y115,Z115), Y115)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C115), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C115, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I115,P115)=I115,IF(Quickscan!$F$32<10.5,IF(D115>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K115>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C115<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1),0)","v":0},{"$f":"IFERROR(IF($C115<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1),0)","v":0},{"$f":"IFERROR(IF($C115<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ115=1,$BL115,$BK115),1),0)","v":0},{"$f":"IFERROR(IF($C115<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ115=1,$BL115,$BK115),1),0)","v":0},{"$f":"IFERROR(IF($C115<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ115=1,$BL115,$BK115),1),0)","v":0},{"$f":"IFERROR(IF($C115<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ115=1,$BL115,$BK115),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C115<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1),0)","v":0},{"$f":"IFERROR(IF($C115<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1),0)","v":0},{"$f":"IFERROR(IF($C115<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1),0)","v":0},{"$f":"IFERROR(IF($C115<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1),0)","v":0},{"$f":"IFERROR(IF($C115<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1),0)","v":0},{"$f":"IFERROR(IF($C115<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1),0)","v":0},null,{"$f":"IFERROR(IF($C115<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A114)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1),0)","v":0},{"$f":"IFERROR(IF($C115<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A114)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1),0)","v":0},{"$f":"IFERROR(IF($C115<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A114)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1),0)","v":0},{"$f":"IFERROR(IF($C115<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A114)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1),0)","v":0},{"$f":"IFERROR(IF($C115<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A114)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1),0)","v":0},{"$f":"IFERROR(IF($C115<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A114)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM115,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV115,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC115,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN115,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW115,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD115,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO115,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX115,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE115,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP115,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY115,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF115,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ115,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ115,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG115,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR115,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA115,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH115,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ115=1,$BL115,$BK115),1)","v":0},0,null,{"$f":"CR116+(AQ115-CR116*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ115-CR116*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR115*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ115,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ115,Berekening!BH115))-BS115","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A115,0,Berekening!CW115)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A115,0,Berekening!CY115)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ115,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ115,Berekening!BH115))-CP115","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A115,0,Berekening!DB115)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A115,0,Berekening!DD115)","v":0}]
[113,9.3333333333333339,"2030-10-31",{"$f":"DAYS360(Quickscan!$F$28,C116)/360","v":50.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D116<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D116>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C116,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C116,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C116,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C116)/360","v":130.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K116<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K116>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C116,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C116,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C116, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC116, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC116,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC116,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC116,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB116=Berekening!AC116),AND(AC116>=20000,AC116<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D116<Quickscan!$F$31,$R116,$S116),$R116)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K116<Quickscan!$H$31,$R116,$S116), $R116)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D116<Quickscan!$F$31,W116,X116),W116)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K116<Quickscan!$H$31,W116,X116), W116)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C116), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C116, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS116=Berekening!AT116),AND(AT116>=20000,AT116<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D116<Quickscan!$F$31,$T116,$U116),$T116)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K116<Quickscan!$H$31,$T116,$U116), $T116)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D116<Quickscan!$F$31,Y116,Z116),Y116)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K116<Quickscan!$H$31,Y116,Z116), Y116)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C116), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C116, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I116,P116)=I116,IF(Quickscan!$F$32<10.5,IF(D116>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K116>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C116<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1),0)","v":0},{"$f":"IFERROR(IF($C116<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1),0)","v":0},{"$f":"IFERROR(IF($C116<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ116=1,$BL116,$BK116),1),0)","v":0},{"$f":"IFERROR(IF($C116<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ116=1,$BL116,$BK116),1),0)","v":0},{"$f":"IFERROR(IF($C116<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ116=1,$BL116,$BK116),1),0)","v":0},{"$f":"IFERROR(IF($C116<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ116=1,$BL116,$BK116),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C116<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1),0)","v":0},{"$f":"IFERROR(IF($C116<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1),0)","v":0},{"$f":"IFERROR(IF($C116<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1),0)","v":0},{"$f":"IFERROR(IF($C116<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1),0)","v":0},{"$f":"IFERROR(IF($C116<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1),0)","v":0},{"$f":"IFERROR(IF($C116<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1),0)","v":0},null,{"$f":"IFERROR(IF($C116<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A115)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1),0)","v":0},{"$f":"IFERROR(IF($C116<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A115)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1),0)","v":0},{"$f":"IFERROR(IF($C116<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A115)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1),0)","v":0},{"$f":"IFERROR(IF($C116<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A115)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1),0)","v":0},{"$f":"IFERROR(IF($C116<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A115)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1),0)","v":0},{"$f":"IFERROR(IF($C116<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A115)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM116,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV116,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC116,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN116,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW116,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD116,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO116,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX116,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE116,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP116,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY116,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF116,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ116,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ116,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG116,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR116,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA116,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH116,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ116=1,$BL116,$BK116),1)","v":0},0,null,{"$f":"CR117+(AQ116-CR117*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ116-CR117*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR116*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ116,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ116,Berekening!BH116))-BS116","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A116,0,Berekening!CW116)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A116,0,Berekening!CY116)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ116,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ116,Berekening!BH116))-CP116","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A116,0,Berekening!DB116)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A116,0,Berekening!DD116)","v":0}]
[114,9.4166666666666661,"2030-11-30",{"$f":"DAYS360(Quickscan!$F$28,C117)/360","v":50.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D117<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D117>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C117,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C117,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C117,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C117)/360","v":130.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K117<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K117>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C117,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C117,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C117, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC117, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC117,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC117,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC117,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB117=Berekening!AC117),AND(AC117>=20000,AC117<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D117<Quickscan!$F$31,$R117,$S117),$R117)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K117<Quickscan!$H$31,$R117,$S117), $R117)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D117<Quickscan!$F$31,W117,X117),W117)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K117<Quickscan!$H$31,W117,X117), W117)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C117), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C117, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS117=Berekening!AT117),AND(AT117>=20000,AT117<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D117<Quickscan!$F$31,$T117,$U117),$T117)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K117<Quickscan!$H$31,$T117,$U117), $T117)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D117<Quickscan!$F$31,Y117,Z117),Y117)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K117<Quickscan!$H$31,Y117,Z117), Y117)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C117), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C117, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I117,P117)=I117,IF(Quickscan!$F$32<10.5,IF(D117>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K117>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C117<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1),0)","v":0},{"$f":"IFERROR(IF($C117<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1),0)","v":0},{"$f":"IFERROR(IF($C117<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ117=1,$BL117,$BK117),1),0)","v":0},{"$f":"IFERROR(IF($C117<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ117=1,$BL117,$BK117),1),0)","v":0},{"$f":"IFERROR(IF($C117<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ117=1,$BL117,$BK117),1),0)","v":0},{"$f":"IFERROR(IF($C117<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ117=1,$BL117,$BK117),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C117<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1),0)","v":0},{"$f":"IFERROR(IF($C117<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1),0)","v":0},{"$f":"IFERROR(IF($C117<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1),0)","v":0},{"$f":"IFERROR(IF($C117<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1),0)","v":0},{"$f":"IFERROR(IF($C117<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1),0)","v":0},{"$f":"IFERROR(IF($C117<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1),0)","v":0},null,{"$f":"IFERROR(IF($C117<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A116)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1),0)","v":0},{"$f":"IFERROR(IF($C117<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A116)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1),0)","v":0},{"$f":"IFERROR(IF($C117<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A116)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1),0)","v":0},{"$f":"IFERROR(IF($C117<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A116)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1),0)","v":0},{"$f":"IFERROR(IF($C117<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A116)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1),0)","v":0},{"$f":"IFERROR(IF($C117<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A116)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM117,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV117,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC117,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN117,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW117,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD117,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO117,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX117,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE117,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP117,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY117,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF117,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ117,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ117,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG117,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR117,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA117,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH117,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ117=1,$BL117,$BK117),1)","v":0},0,null,{"$f":"CR118+(AQ117-CR118*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ117-CR118*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR117*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ117,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ117,Berekening!BH117))-BS117","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A117,0,Berekening!CW117)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A117,0,Berekening!CY117)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ117,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ117,Berekening!BH117))-CP117","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A117,0,Berekening!DB117)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A117,0,Berekening!DD117)","v":0}]
[115,9.5,"2030-12-31",{"$f":"DAYS360(Quickscan!$F$28,C118)/360","v":51},{"$f":"IF(Quickscan!$F$32<10.5, IF(D118<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D118>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C118,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C118,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C118,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C118)/360","v":131.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K118<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K118>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C118,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C118,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C118, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC118, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC118,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC118,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC118,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB118=Berekening!AC118),AND(AC118>=20000,AC118<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D118<Quickscan!$F$31,$R118,$S118),$R118)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K118<Quickscan!$H$31,$R118,$S118), $R118)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D118<Quickscan!$F$31,W118,X118),W118)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K118<Quickscan!$H$31,W118,X118), W118)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C118), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C118, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS118=Berekening!AT118),AND(AT118>=20000,AT118<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D118<Quickscan!$F$31,$T118,$U118),$T118)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K118<Quickscan!$H$31,$T118,$U118), $T118)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D118<Quickscan!$F$31,Y118,Z118),Y118)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K118<Quickscan!$H$31,Y118,Z118), Y118)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C118), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C118, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I118,P118)=I118,IF(Quickscan!$F$32<10.5,IF(D118>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K118>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C118<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1),0)","v":0},{"$f":"IFERROR(IF($C118<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1),0)","v":0},{"$f":"IFERROR(IF($C118<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ118=1,$BL118,$BK118),1),0)","v":0},{"$f":"IFERROR(IF($C118<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ118=1,$BL118,$BK118),1),0)","v":0},{"$f":"IFERROR(IF($C118<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ118=1,$BL118,$BK118),1),0)","v":0},{"$f":"IFERROR(IF($C118<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ118=1,$BL118,$BK118),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C118<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1),0)","v":0},{"$f":"IFERROR(IF($C118<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1),0)","v":0},{"$f":"IFERROR(IF($C118<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1),0)","v":0},{"$f":"IFERROR(IF($C118<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1),0)","v":0},{"$f":"IFERROR(IF($C118<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1),0)","v":0},{"$f":"IFERROR(IF($C118<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1),0)","v":0},null,{"$f":"IFERROR(IF($C118<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A117)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1),0)","v":0},{"$f":"IFERROR(IF($C118<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A117)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1),0)","v":0},{"$f":"IFERROR(IF($C118<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A117)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1),0)","v":0},{"$f":"IFERROR(IF($C118<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A117)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1),0)","v":0},{"$f":"IFERROR(IF($C118<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A117)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1),0)","v":0},{"$f":"IFERROR(IF($C118<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A117)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM118,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV118,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC118,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN118,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW118,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD118,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO118,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX118,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE118,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP118,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY118,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF118,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ118,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ118,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG118,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR118,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA118,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH118,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ118=1,$BL118,$BK118),1)","v":0},0,null,{"$f":"CR119+(AQ118-CR119*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ118-CR119*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR118*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ118,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ118,Berekening!BH118))-BS118","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A118,0,Berekening!CW118)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A118,0,Berekening!CY118)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ118,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ118,Berekening!BH118))-CP118","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A118,0,Berekening!DB118)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A118,0,Berekening!DD118)","v":0}]
[116,9.5833333333333339,"2031-01-31",{"$f":"DAYS360(Quickscan!$F$28,C119)/360","v":51.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D119<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D119>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C119,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C119,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C119,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C119)/360","v":131.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K119<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K119>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C119,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C119,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C119, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC119, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC119,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC119,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC119,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB119=Berekening!AC119),AND(AC119>=20000,AC119<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D119<Quickscan!$F$31,$R119,$S119),$R119)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K119<Quickscan!$H$31,$R119,$S119), $R119)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D119<Quickscan!$F$31,W119,X119),W119)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K119<Quickscan!$H$31,W119,X119), W119)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C119), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C119, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS119=Berekening!AT119),AND(AT119>=20000,AT119<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D119<Quickscan!$F$31,$T119,$U119),$T119)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K119<Quickscan!$H$31,$T119,$U119), $T119)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D119<Quickscan!$F$31,Y119,Z119),Y119)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K119<Quickscan!$H$31,Y119,Z119), Y119)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C119), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C119, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I119,P119)=I119,IF(Quickscan!$F$32<10.5,IF(D119>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K119>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C119<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1),0)","v":0},{"$f":"IFERROR(IF($C119<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1),0)","v":0},{"$f":"IFERROR(IF($C119<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ119=1,$BL119,$BK119),1),0)","v":0},{"$f":"IFERROR(IF($C119<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ119=1,$BL119,$BK119),1),0)","v":0},{"$f":"IFERROR(IF($C119<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ119=1,$BL119,$BK119),1),0)","v":0},{"$f":"IFERROR(IF($C119<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ119=1,$BL119,$BK119),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C119<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1),0)","v":0},{"$f":"IFERROR(IF($C119<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1),0)","v":0},{"$f":"IFERROR(IF($C119<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1),0)","v":0},{"$f":"IFERROR(IF($C119<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1),0)","v":0},{"$f":"IFERROR(IF($C119<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1),0)","v":0},{"$f":"IFERROR(IF($C119<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1),0)","v":0},null,{"$f":"IFERROR(IF($C119<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A118)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1),0)","v":0},{"$f":"IFERROR(IF($C119<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A118)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1),0)","v":0},{"$f":"IFERROR(IF($C119<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A118)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1),0)","v":0},{"$f":"IFERROR(IF($C119<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A118)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1),0)","v":0},{"$f":"IFERROR(IF($C119<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A118)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1),0)","v":0},{"$f":"IFERROR(IF($C119<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A118)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM119,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV119,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC119,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN119,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW119,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD119,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO119,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX119,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE119,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP119,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY119,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF119,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ119,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ119,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG119,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR119,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA119,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH119,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ119=1,$BL119,$BK119),1)","v":0},0,null,{"$f":"CR120+(AQ119-CR120*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ119-CR120*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR119*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ119,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ119,Berekening!BH119))-BS119","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A119,0,Berekening!CW119)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A119,0,Berekening!CY119)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ119,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ119,Berekening!BH119))-CP119","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A119,0,Berekening!DB119)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A119,0,Berekening!DD119)","v":0}]
[117,9.6666666666666661,"2031-02-28",{"$f":"DAYS360(Quickscan!$F$28,C120)/360","v":51.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D120<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D120>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C120,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C120,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C120,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C120)/360","v":131.1611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K120<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K120>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C120,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C120,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C120, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC120, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC120,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC120,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC120,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB120=Berekening!AC120),AND(AC120>=20000,AC120<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D120<Quickscan!$F$31,$R120,$S120),$R120)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K120<Quickscan!$H$31,$R120,$S120), $R120)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D120<Quickscan!$F$31,W120,X120),W120)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K120<Quickscan!$H$31,W120,X120), W120)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C120), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C120, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS120=Berekening!AT120),AND(AT120>=20000,AT120<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D120<Quickscan!$F$31,$T120,$U120),$T120)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K120<Quickscan!$H$31,$T120,$U120), $T120)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D120<Quickscan!$F$31,Y120,Z120),Y120)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K120<Quickscan!$H$31,Y120,Z120), Y120)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C120), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C120, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I120,P120)=I120,IF(Quickscan!$F$32<10.5,IF(D120>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K120>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C120<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1),0)","v":0},{"$f":"IFERROR(IF($C120<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1),0)","v":0},{"$f":"IFERROR(IF($C120<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ120=1,$BL120,$BK120),1),0)","v":0},{"$f":"IFERROR(IF($C120<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ120=1,$BL120,$BK120),1),0)","v":0},{"$f":"IFERROR(IF($C120<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ120=1,$BL120,$BK120),1),0)","v":0},{"$f":"IFERROR(IF($C120<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ120=1,$BL120,$BK120),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C120<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1),0)","v":0},{"$f":"IFERROR(IF($C120<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1),0)","v":0},{"$f":"IFERROR(IF($C120<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1),0)","v":0},{"$f":"IFERROR(IF($C120<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1),0)","v":0},{"$f":"IFERROR(IF($C120<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1),0)","v":0},{"$f":"IFERROR(IF($C120<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1),0)","v":0},null,{"$f":"IFERROR(IF($C120<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A119)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1),0)","v":0},{"$f":"IFERROR(IF($C120<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A119)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1),0)","v":0},{"$f":"IFERROR(IF($C120<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A119)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1),0)","v":0},{"$f":"IFERROR(IF($C120<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A119)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1),0)","v":0},{"$f":"IFERROR(IF($C120<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A119)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1),0)","v":0},{"$f":"IFERROR(IF($C120<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A119)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM120,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV120,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC120,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN120,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW120,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD120,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO120,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX120,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE120,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP120,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY120,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF120,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ120,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ120,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG120,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR120,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA120,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH120,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ120=1,$BL120,$BK120),1)","v":0},0,null,{"$f":"CR121+(AQ120-CR121*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ120-CR121*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR120*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ120,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ120,Berekening!BH120))-BS120","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A120,0,Berekening!CW120)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A120,0,Berekening!CY120)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ120,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ120,Berekening!BH120))-CP120","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A120,0,Berekening!DB120)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A120,0,Berekening!DD120)","v":0}]
[118,9.75,"2031-03-31",{"$f":"DAYS360(Quickscan!$F$28,C121)/360","v":51.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D121<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D121>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C121,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C121,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C121,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C121)/360","v":131.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K121<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K121>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C121,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C121,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C121, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC121, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC121,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC121,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC121,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB121=Berekening!AC121),AND(AC121>=20000,AC121<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D121<Quickscan!$F$31,$R121,$S121),$R121)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K121<Quickscan!$H$31,$R121,$S121), $R121)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D121<Quickscan!$F$31,W121,X121),W121)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K121<Quickscan!$H$31,W121,X121), W121)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C121), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C121, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS121=Berekening!AT121),AND(AT121>=20000,AT121<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D121<Quickscan!$F$31,$T121,$U121),$T121)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K121<Quickscan!$H$31,$T121,$U121), $T121)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D121<Quickscan!$F$31,Y121,Z121),Y121)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K121<Quickscan!$H$31,Y121,Z121), Y121)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C121), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C121, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I121,P121)=I121,IF(Quickscan!$F$32<10.5,IF(D121>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K121>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C121<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1),0)","v":0},{"$f":"IFERROR(IF($C121<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1),0)","v":0},{"$f":"IFERROR(IF($C121<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ121=1,$BL121,$BK121),1),0)","v":0},{"$f":"IFERROR(IF($C121<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ121=1,$BL121,$BK121),1),0)","v":0},{"$f":"IFERROR(IF($C121<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ121=1,$BL121,$BK121),1),0)","v":0},{"$f":"IFERROR(IF($C121<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ121=1,$BL121,$BK121),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C121<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1),0)","v":0},{"$f":"IFERROR(IF($C121<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1),0)","v":0},{"$f":"IFERROR(IF($C121<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1),0)","v":0},{"$f":"IFERROR(IF($C121<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1),0)","v":0},{"$f":"IFERROR(IF($C121<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1),0)","v":0},{"$f":"IFERROR(IF($C121<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1),0)","v":0},null,{"$f":"IFERROR(IF($C121<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A120)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1),0)","v":0},{"$f":"IFERROR(IF($C121<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A120)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1),0)","v":0},{"$f":"IFERROR(IF($C121<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A120)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1),0)","v":0},{"$f":"IFERROR(IF($C121<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A120)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1),0)","v":0},{"$f":"IFERROR(IF($C121<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A120)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1),0)","v":0},{"$f":"IFERROR(IF($C121<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A120)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM121,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV121,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC121,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN121,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW121,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD121,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO121,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX121,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE121,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP121,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY121,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF121,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ121,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ121,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG121,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR121,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA121,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH121,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ121=1,$BL121,$BK121),1)","v":0},0,null,{"$f":"CR122+(AQ121-CR122*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ121-CR122*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR121*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ121,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ121,Berekening!BH121))-BS121","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A121,0,Berekening!CW121)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A121,0,Berekening!CY121)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ121,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ121,Berekening!BH121))-CP121","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A121,0,Berekening!DB121)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A121,0,Berekening!DD121)","v":0}]
[119,9.8333333333333339,"2031-04-30",{"$f":"DAYS360(Quickscan!$F$28,C122)/360","v":51.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D122<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D122>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C122,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C122,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C122,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C122)/360","v":131.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K122<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K122>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C122,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C122,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C122, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC122, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC122,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC122,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC122,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB122=Berekening!AC122),AND(AC122>=20000,AC122<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D122<Quickscan!$F$31,$R122,$S122),$R122)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K122<Quickscan!$H$31,$R122,$S122), $R122)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D122<Quickscan!$F$31,W122,X122),W122)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K122<Quickscan!$H$31,W122,X122), W122)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C122), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C122, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS122=Berekening!AT122),AND(AT122>=20000,AT122<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D122<Quickscan!$F$31,$T122,$U122),$T122)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K122<Quickscan!$H$31,$T122,$U122), $T122)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D122<Quickscan!$F$31,Y122,Z122),Y122)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K122<Quickscan!$H$31,Y122,Z122), Y122)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C122), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C122, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I122,P122)=I122,IF(Quickscan!$F$32<10.5,IF(D122>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K122>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C122<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1),0)","v":0},{"$f":"IFERROR(IF($C122<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1),0)","v":0},{"$f":"IFERROR(IF($C122<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ122=1,$BL122,$BK122),1),0)","v":0},{"$f":"IFERROR(IF($C122<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ122=1,$BL122,$BK122),1),0)","v":0},{"$f":"IFERROR(IF($C122<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ122=1,$BL122,$BK122),1),0)","v":0},{"$f":"IFERROR(IF($C122<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ122=1,$BL122,$BK122),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C122<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1),0)","v":0},{"$f":"IFERROR(IF($C122<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1),0)","v":0},{"$f":"IFERROR(IF($C122<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1),0)","v":0},{"$f":"IFERROR(IF($C122<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1),0)","v":0},{"$f":"IFERROR(IF($C122<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1),0)","v":0},{"$f":"IFERROR(IF($C122<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1),0)","v":0},null,{"$f":"IFERROR(IF($C122<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A121)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1),0)","v":0},{"$f":"IFERROR(IF($C122<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A121)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1),0)","v":0},{"$f":"IFERROR(IF($C122<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A121)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1),0)","v":0},{"$f":"IFERROR(IF($C122<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A121)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1),0)","v":0},{"$f":"IFERROR(IF($C122<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A121)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1),0)","v":0},{"$f":"IFERROR(IF($C122<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A121)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM122,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV122,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC122,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN122,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW122,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD122,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO122,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX122,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE122,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP122,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY122,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF122,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ122,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ122,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG122,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR122,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA122,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH122,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ122=1,$BL122,$BK122),1)","v":0},0,null,{"$f":"CR123+(AQ122-CR123*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ122-CR123*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR122*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ122,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ122,Berekening!BH122))-BS122","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A122,0,Berekening!CW122)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A122,0,Berekening!CY122)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ122,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ122,Berekening!BH122))-CP122","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A122,0,Berekening!DB122)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A122,0,Berekening!DD122)","v":0}]
[120,9.9166666666666661,"2031-05-31",{"$f":"DAYS360(Quickscan!$F$28,C123)/360","v":51.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D123<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D123>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C123,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C123,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C123,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C123)/360","v":131.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K123<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K123>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C123,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C123,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C123, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC123, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC123,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC123,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC123,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB123=Berekening!AC123),AND(AC123>=20000,AC123<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D123<Quickscan!$F$31,$R123,$S123),$R123)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K123<Quickscan!$H$31,$R123,$S123), $R123)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D123<Quickscan!$F$31,W123,X123),W123)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K123<Quickscan!$H$31,W123,X123), W123)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C123), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C123, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS123=Berekening!AT123),AND(AT123>=20000,AT123<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D123<Quickscan!$F$31,$T123,$U123),$T123)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K123<Quickscan!$H$31,$T123,$U123), $T123)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D123<Quickscan!$F$31,Y123,Z123),Y123)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K123<Quickscan!$H$31,Y123,Z123), Y123)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C123), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C123, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I123,P123)=I123,IF(Quickscan!$F$32<10.5,IF(D123>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K123>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C123<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1),0)","v":0},{"$f":"IFERROR(IF($C123<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1),0)","v":0},{"$f":"IFERROR(IF($C123<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ123=1,$BL123,$BK123),1),0)","v":0},{"$f":"IFERROR(IF($C123<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ123=1,$BL123,$BK123),1),0)","v":0},{"$f":"IFERROR(IF($C123<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ123=1,$BL123,$BK123),1),0)","v":0},{"$f":"IFERROR(IF($C123<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ123=1,$BL123,$BK123),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C123<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1),0)","v":0},{"$f":"IFERROR(IF($C123<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1),0)","v":0},{"$f":"IFERROR(IF($C123<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1),0)","v":0},{"$f":"IFERROR(IF($C123<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1),0)","v":0},{"$f":"IFERROR(IF($C123<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1),0)","v":0},{"$f":"IFERROR(IF($C123<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1),0)","v":0},null,{"$f":"IFERROR(IF($C123<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A122)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1),0)","v":0},{"$f":"IFERROR(IF($C123<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A122)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1),0)","v":0},{"$f":"IFERROR(IF($C123<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A122)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1),0)","v":0},{"$f":"IFERROR(IF($C123<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A122)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1),0)","v":0},{"$f":"IFERROR(IF($C123<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A122)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1),0)","v":0},{"$f":"IFERROR(IF($C123<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A122)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM123,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV123,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC123,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN123,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW123,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD123,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO123,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX123,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE123,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP123,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY123,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF123,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ123,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ123,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG123,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR123,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA123,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH123,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ123=1,$BL123,$BK123),1)","v":0},0,null,{"$f":"CR124+(AQ123-CR124*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ123-CR124*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR123*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ123,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ123,Berekening!BH123))-BS123","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A123,0,Berekening!CW123)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A123,0,Berekening!CY123)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ123,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ123,Berekening!BH123))-CP123","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A123,0,Berekening!DB123)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A123,0,Berekening!DD123)","v":0}]
[121,10,"2031-06-30",{"$f":"DAYS360(Quickscan!$F$28,C124)/360","v":51.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D124<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D124>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C124,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C124,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C124,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C124)/360","v":131.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K124<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K124>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C124,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C124,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C124, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC124, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC124,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC124,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC124,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB124=Berekening!AC124),AND(AC124>=20000,AC124<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D124<Quickscan!$F$31,$R124,$S124),$R124)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K124<Quickscan!$H$31,$R124,$S124), $R124)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D124<Quickscan!$F$31,W124,X124),W124)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K124<Quickscan!$H$31,W124,X124), W124)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C124), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C124, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS124=Berekening!AT124),AND(AT124>=20000,AT124<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D124<Quickscan!$F$31,$T124,$U124),$T124)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K124<Quickscan!$H$31,$T124,$U124), $T124)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D124<Quickscan!$F$31,Y124,Z124),Y124)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K124<Quickscan!$H$31,Y124,Z124), Y124)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C124), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C124, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I124,P124)=I124,IF(Quickscan!$F$32<10.5,IF(D124>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K124>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C124<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1),0)","v":0},{"$f":"IFERROR(IF($C124<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1),0)","v":0},{"$f":"IFERROR(IF($C124<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ124=1,$BL124,$BK124),1),0)","v":0},{"$f":"IFERROR(IF($C124<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ124=1,$BL124,$BK124),1),0)","v":0},{"$f":"IFERROR(IF($C124<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ124=1,$BL124,$BK124),1),0)","v":0},{"$f":"IFERROR(IF($C124<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ124=1,$BL124,$BK124),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C124<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1),0)","v":0},{"$f":"IFERROR(IF($C124<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1),0)","v":0},{"$f":"IFERROR(IF($C124<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1),0)","v":0},{"$f":"IFERROR(IF($C124<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1),0)","v":0},{"$f":"IFERROR(IF($C124<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1),0)","v":0},{"$f":"IFERROR(IF($C124<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1),0)","v":0},null,{"$f":"IFERROR(IF($C124<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A123)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1),0)","v":0},{"$f":"IFERROR(IF($C124<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A123)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1),0)","v":0},{"$f":"IFERROR(IF($C124<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A123)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1),0)","v":0},{"$f":"IFERROR(IF($C124<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A123)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1),0)","v":0},{"$f":"IFERROR(IF($C124<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A123)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1),0)","v":0},{"$f":"IFERROR(IF($C124<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A123)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM124,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV124,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC124,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN124,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW124,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD124,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO124,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX124,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE124,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP124,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY124,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF124,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ124,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ124,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG124,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR124,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA124,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH124,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ124=1,$BL124,$BK124),1)","v":0},0,null,{"$f":"CR125+(AQ124-CR125*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ124-CR125*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR124*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ124,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ124,Berekening!BH124))-BS124","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A124,0,Berekening!CW124)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A124,0,Berekening!CY124)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ124,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ124,Berekening!BH124))-CP124","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A124,0,Berekening!DB124)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A124,0,Berekening!DD124)","v":0}]
[122,10.083333333333334,"2031-07-31",{"$f":"DAYS360(Quickscan!$F$28,C125)/360","v":51.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D125<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D125>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C125,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C125,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C125,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C125)/360","v":131.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K125<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K125>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C125,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C125,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C125, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC125, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC125,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC125,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC125,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB125=Berekening!AC125),AND(AC125>=20000,AC125<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D125<Quickscan!$F$31,$R125,$S125),$R125)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K125<Quickscan!$H$31,$R125,$S125), $R125)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D125<Quickscan!$F$31,W125,X125),W125)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K125<Quickscan!$H$31,W125,X125), W125)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C125), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C125, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS125=Berekening!AT125),AND(AT125>=20000,AT125<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D125<Quickscan!$F$31,$T125,$U125),$T125)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K125<Quickscan!$H$31,$T125,$U125), $T125)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D125<Quickscan!$F$31,Y125,Z125),Y125)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K125<Quickscan!$H$31,Y125,Z125), Y125)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C125), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C125, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I125,P125)=I125,IF(Quickscan!$F$32<10.5,IF(D125>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K125>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C125<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1),0)","v":0},{"$f":"IFERROR(IF($C125<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1),0)","v":0},{"$f":"IFERROR(IF($C125<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ125=1,$BL125,$BK125),1),0)","v":0},{"$f":"IFERROR(IF($C125<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ125=1,$BL125,$BK125),1),0)","v":0},{"$f":"IFERROR(IF($C125<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ125=1,$BL125,$BK125),1),0)","v":0},{"$f":"IFERROR(IF($C125<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ125=1,$BL125,$BK125),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C125<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1),0)","v":0},{"$f":"IFERROR(IF($C125<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1),0)","v":0},{"$f":"IFERROR(IF($C125<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1),0)","v":0},{"$f":"IFERROR(IF($C125<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1),0)","v":0},{"$f":"IFERROR(IF($C125<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1),0)","v":0},{"$f":"IFERROR(IF($C125<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1),0)","v":0},null,{"$f":"IFERROR(IF($C125<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A124)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1),0)","v":0},{"$f":"IFERROR(IF($C125<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A124)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1),0)","v":0},{"$f":"IFERROR(IF($C125<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A124)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1),0)","v":0},{"$f":"IFERROR(IF($C125<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A124)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1),0)","v":0},{"$f":"IFERROR(IF($C125<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A124)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1),0)","v":0},{"$f":"IFERROR(IF($C125<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A124)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM125,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV125,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC125,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN125,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW125,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD125,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO125,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX125,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE125,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP125,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY125,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF125,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ125,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ125,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG125,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR125,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA125,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH125,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ125=1,$BL125,$BK125),1)","v":0},0,null,{"$f":"CR126+(AQ125-CR126*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ125-CR126*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR125*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ125,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ125,Berekening!BH125))-BS125","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A125,0,Berekening!CW125)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A125,0,Berekening!CY125)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ125,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ125,Berekening!BH125))-CP125","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A125,0,Berekening!DB125)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A125,0,Berekening!DD125)","v":0}]
[123,10.166666666666666,"2031-08-31",{"$f":"DAYS360(Quickscan!$F$28,C126)/360","v":51.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D126<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D126>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C126,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C126,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C126,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C126)/360","v":131.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K126<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K126>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C126,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C126,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C126, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC126, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC126,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC126,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC126,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB126=Berekening!AC126),AND(AC126>=20000,AC126<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D126<Quickscan!$F$31,$R126,$S126),$R126)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K126<Quickscan!$H$31,$R126,$S126), $R126)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D126<Quickscan!$F$31,W126,X126),W126)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K126<Quickscan!$H$31,W126,X126), W126)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C126), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C126, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS126=Berekening!AT126),AND(AT126>=20000,AT126<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D126<Quickscan!$F$31,$T126,$U126),$T126)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K126<Quickscan!$H$31,$T126,$U126), $T126)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D126<Quickscan!$F$31,Y126,Z126),Y126)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K126<Quickscan!$H$31,Y126,Z126), Y126)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C126), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C126, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I126,P126)=I126,IF(Quickscan!$F$32<10.5,IF(D126>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K126>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C126<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1),0)","v":0},{"$f":"IFERROR(IF($C126<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1),0)","v":0},{"$f":"IFERROR(IF($C126<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ126=1,$BL126,$BK126),1),0)","v":0},{"$f":"IFERROR(IF($C126<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ126=1,$BL126,$BK126),1),0)","v":0},{"$f":"IFERROR(IF($C126<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ126=1,$BL126,$BK126),1),0)","v":0},{"$f":"IFERROR(IF($C126<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ126=1,$BL126,$BK126),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C126<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1),0)","v":0},{"$f":"IFERROR(IF($C126<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1),0)","v":0},{"$f":"IFERROR(IF($C126<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1),0)","v":0},{"$f":"IFERROR(IF($C126<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1),0)","v":0},{"$f":"IFERROR(IF($C126<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1),0)","v":0},{"$f":"IFERROR(IF($C126<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1),0)","v":0},null,{"$f":"IFERROR(IF($C126<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A125)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1),0)","v":0},{"$f":"IFERROR(IF($C126<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A125)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1),0)","v":0},{"$f":"IFERROR(IF($C126<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A125)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1),0)","v":0},{"$f":"IFERROR(IF($C126<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A125)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1),0)","v":0},{"$f":"IFERROR(IF($C126<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A125)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1),0)","v":0},{"$f":"IFERROR(IF($C126<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A125)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM126,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV126,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC126,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN126,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW126,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD126,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO126,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX126,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE126,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP126,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY126,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF126,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ126,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ126,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG126,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR126,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA126,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH126,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ126=1,$BL126,$BK126),1)","v":0},0,null,{"$f":"CR127+(AQ126-CR127*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ126-CR127*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR126*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ126,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ126,Berekening!BH126))-BS126","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A126,0,Berekening!CW126)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A126,0,Berekening!CY126)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ126,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ126,Berekening!BH126))-CP126","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A126,0,Berekening!DB126)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A126,0,Berekening!DD126)","v":0}]
[124,10.25,"2031-09-30",{"$f":"DAYS360(Quickscan!$F$28,C127)/360","v":51.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D127<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D127>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C127,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C127,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C127,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C127)/360","v":131.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K127<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K127>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C127,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C127,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C127, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC127, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC127,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC127,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC127,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB127=Berekening!AC127),AND(AC127>=20000,AC127<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D127<Quickscan!$F$31,$R127,$S127),$R127)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K127<Quickscan!$H$31,$R127,$S127), $R127)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D127<Quickscan!$F$31,W127,X127),W127)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K127<Quickscan!$H$31,W127,X127), W127)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C127), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C127, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS127=Berekening!AT127),AND(AT127>=20000,AT127<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D127<Quickscan!$F$31,$T127,$U127),$T127)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K127<Quickscan!$H$31,$T127,$U127), $T127)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D127<Quickscan!$F$31,Y127,Z127),Y127)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K127<Quickscan!$H$31,Y127,Z127), Y127)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C127), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C127, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I127,P127)=I127,IF(Quickscan!$F$32<10.5,IF(D127>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K127>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C127<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1),0)","v":0},{"$f":"IFERROR(IF($C127<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1),0)","v":0},{"$f":"IFERROR(IF($C127<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ127=1,$BL127,$BK127),1),0)","v":0},{"$f":"IFERROR(IF($C127<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ127=1,$BL127,$BK127),1),0)","v":0},{"$f":"IFERROR(IF($C127<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ127=1,$BL127,$BK127),1),0)","v":0},{"$f":"IFERROR(IF($C127<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ127=1,$BL127,$BK127),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C127<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1),0)","v":0},{"$f":"IFERROR(IF($C127<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1),0)","v":0},{"$f":"IFERROR(IF($C127<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1),0)","v":0},{"$f":"IFERROR(IF($C127<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1),0)","v":0},{"$f":"IFERROR(IF($C127<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1),0)","v":0},{"$f":"IFERROR(IF($C127<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1),0)","v":0},null,{"$f":"IFERROR(IF($C127<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A126)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1),0)","v":0},{"$f":"IFERROR(IF($C127<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A126)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1),0)","v":0},{"$f":"IFERROR(IF($C127<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A126)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1),0)","v":0},{"$f":"IFERROR(IF($C127<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A126)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1),0)","v":0},{"$f":"IFERROR(IF($C127<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A126)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1),0)","v":0},{"$f":"IFERROR(IF($C127<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A126)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM127,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV127,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC127,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN127,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW127,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD127,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO127,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX127,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE127,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP127,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY127,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF127,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ127,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ127,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG127,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR127,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA127,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH127,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ127=1,$BL127,$BK127),1)","v":0},0,null,{"$f":"CR128+(AQ127-CR128*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ127-CR128*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR127*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ127,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ127,Berekening!BH127))-BS127","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A127,0,Berekening!CW127)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A127,0,Berekening!CY127)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ127,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ127,Berekening!BH127))-CP127","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A127,0,Berekening!DB127)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A127,0,Berekening!DD127)","v":0}]
[125,10.333333333333334,"2031-10-31",{"$f":"DAYS360(Quickscan!$F$28,C128)/360","v":51.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D128<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D128>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C128,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C128,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C128,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C128)/360","v":131.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K128<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K128>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C128,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C128,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C128, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC128, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC128,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC128,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC128,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB128=Berekening!AC128),AND(AC128>=20000,AC128<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D128<Quickscan!$F$31,$R128,$S128),$R128)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K128<Quickscan!$H$31,$R128,$S128), $R128)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D128<Quickscan!$F$31,W128,X128),W128)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K128<Quickscan!$H$31,W128,X128), W128)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C128), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C128, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS128=Berekening!AT128),AND(AT128>=20000,AT128<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D128<Quickscan!$F$31,$T128,$U128),$T128)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K128<Quickscan!$H$31,$T128,$U128), $T128)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D128<Quickscan!$F$31,Y128,Z128),Y128)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K128<Quickscan!$H$31,Y128,Z128), Y128)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C128), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C128, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I128,P128)=I128,IF(Quickscan!$F$32<10.5,IF(D128>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K128>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C128<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1),0)","v":0},{"$f":"IFERROR(IF($C128<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1),0)","v":0},{"$f":"IFERROR(IF($C128<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ128=1,$BL128,$BK128),1),0)","v":0},{"$f":"IFERROR(IF($C128<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ128=1,$BL128,$BK128),1),0)","v":0},{"$f":"IFERROR(IF($C128<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ128=1,$BL128,$BK128),1),0)","v":0},{"$f":"IFERROR(IF($C128<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ128=1,$BL128,$BK128),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C128<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1),0)","v":0},{"$f":"IFERROR(IF($C128<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1),0)","v":0},{"$f":"IFERROR(IF($C128<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1),0)","v":0},{"$f":"IFERROR(IF($C128<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1),0)","v":0},{"$f":"IFERROR(IF($C128<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1),0)","v":0},{"$f":"IFERROR(IF($C128<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1),0)","v":0},null,{"$f":"IFERROR(IF($C128<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A127)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1),0)","v":0},{"$f":"IFERROR(IF($C128<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A127)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1),0)","v":0},{"$f":"IFERROR(IF($C128<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A127)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1),0)","v":0},{"$f":"IFERROR(IF($C128<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A127)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1),0)","v":0},{"$f":"IFERROR(IF($C128<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A127)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1),0)","v":0},{"$f":"IFERROR(IF($C128<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A127)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM128,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV128,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC128,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN128,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW128,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD128,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO128,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX128,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE128,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP128,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY128,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF128,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ128,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ128,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG128,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR128,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA128,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH128,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ128=1,$BL128,$BK128),1)","v":0},0,null,{"$f":"CR129+(AQ128-CR129*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ128-CR129*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR128*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ128,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ128,Berekening!BH128))-BS128","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A128,0,Berekening!CW128)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A128,0,Berekening!CY128)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ128,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ128,Berekening!BH128))-CP128","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A128,0,Berekening!DB128)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A128,0,Berekening!DD128)","v":0}]
[126,10.416666666666666,"2031-11-30",{"$f":"DAYS360(Quickscan!$F$28,C129)/360","v":51.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D129<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D129>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C129,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C129,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C129,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C129)/360","v":131.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K129<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K129>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C129,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C129,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C129, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC129, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC129,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC129,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC129,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB129=Berekening!AC129),AND(AC129>=20000,AC129<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D129<Quickscan!$F$31,$R129,$S129),$R129)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K129<Quickscan!$H$31,$R129,$S129), $R129)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D129<Quickscan!$F$31,W129,X129),W129)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K129<Quickscan!$H$31,W129,X129), W129)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C129), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C129, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS129=Berekening!AT129),AND(AT129>=20000,AT129<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D129<Quickscan!$F$31,$T129,$U129),$T129)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K129<Quickscan!$H$31,$T129,$U129), $T129)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D129<Quickscan!$F$31,Y129,Z129),Y129)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K129<Quickscan!$H$31,Y129,Z129), Y129)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C129), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C129, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I129,P129)=I129,IF(Quickscan!$F$32<10.5,IF(D129>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K129>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C129<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1),0)","v":0},{"$f":"IFERROR(IF($C129<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1),0)","v":0},{"$f":"IFERROR(IF($C129<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ129=1,$BL129,$BK129),1),0)","v":0},{"$f":"IFERROR(IF($C129<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ129=1,$BL129,$BK129),1),0)","v":0},{"$f":"IFERROR(IF($C129<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ129=1,$BL129,$BK129),1),0)","v":0},{"$f":"IFERROR(IF($C129<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ129=1,$BL129,$BK129),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C129<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1),0)","v":0},{"$f":"IFERROR(IF($C129<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1),0)","v":0},{"$f":"IFERROR(IF($C129<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1),0)","v":0},{"$f":"IFERROR(IF($C129<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1),0)","v":0},{"$f":"IFERROR(IF($C129<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1),0)","v":0},{"$f":"IFERROR(IF($C129<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1),0)","v":0},null,{"$f":"IFERROR(IF($C129<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A128)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1),0)","v":0},{"$f":"IFERROR(IF($C129<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A128)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1),0)","v":0},{"$f":"IFERROR(IF($C129<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A128)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1),0)","v":0},{"$f":"IFERROR(IF($C129<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A128)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1),0)","v":0},{"$f":"IFERROR(IF($C129<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A128)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1),0)","v":0},{"$f":"IFERROR(IF($C129<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A128)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM129,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV129,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC129,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN129,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW129,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD129,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO129,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX129,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE129,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP129,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY129,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF129,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ129,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ129,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG129,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR129,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA129,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH129,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ129=1,$BL129,$BK129),1)","v":0},0,null,{"$f":"CR130+(AQ129-CR130*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ129-CR130*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR129*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ129,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ129,Berekening!BH129))-BS129","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A129,0,Berekening!CW129)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A129,0,Berekening!CY129)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ129,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ129,Berekening!BH129))-CP129","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A129,0,Berekening!DB129)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A129,0,Berekening!DD129)","v":0}]
[127,10.5,"2031-12-31",{"$f":"DAYS360(Quickscan!$F$28,C130)/360","v":52},{"$f":"IF(Quickscan!$F$32<10.5, IF(D130<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D130>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C130,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C130,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C130,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C130)/360","v":132.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K130<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K130>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C130,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C130,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C130, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC130, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC130,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC130,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC130,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB130=Berekening!AC130),AND(AC130>=20000,AC130<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D130<Quickscan!$F$31,$R130,$S130),$R130)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K130<Quickscan!$H$31,$R130,$S130), $R130)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D130<Quickscan!$F$31,W130,X130),W130)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K130<Quickscan!$H$31,W130,X130), W130)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C130), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C130, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS130=Berekening!AT130),AND(AT130>=20000,AT130<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D130<Quickscan!$F$31,$T130,$U130),$T130)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K130<Quickscan!$H$31,$T130,$U130), $T130)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D130<Quickscan!$F$31,Y130,Z130),Y130)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K130<Quickscan!$H$31,Y130,Z130), Y130)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C130), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C130, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I130,P130)=I130,IF(Quickscan!$F$32<10.5,IF(D130>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K130>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C130<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1),0)","v":0},{"$f":"IFERROR(IF($C130<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1),0)","v":0},{"$f":"IFERROR(IF($C130<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ130=1,$BL130,$BK130),1),0)","v":0},{"$f":"IFERROR(IF($C130<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ130=1,$BL130,$BK130),1),0)","v":0},{"$f":"IFERROR(IF($C130<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ130=1,$BL130,$BK130),1),0)","v":0},{"$f":"IFERROR(IF($C130<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ130=1,$BL130,$BK130),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C130<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1),0)","v":0},{"$f":"IFERROR(IF($C130<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1),0)","v":0},{"$f":"IFERROR(IF($C130<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1),0)","v":0},{"$f":"IFERROR(IF($C130<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1),0)","v":0},{"$f":"IFERROR(IF($C130<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1),0)","v":0},{"$f":"IFERROR(IF($C130<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1),0)","v":0},null,{"$f":"IFERROR(IF($C130<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A129)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1),0)","v":0},{"$f":"IFERROR(IF($C130<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A129)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1),0)","v":0},{"$f":"IFERROR(IF($C130<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A129)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1),0)","v":0},{"$f":"IFERROR(IF($C130<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A129)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1),0)","v":0},{"$f":"IFERROR(IF($C130<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A129)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1),0)","v":0},{"$f":"IFERROR(IF($C130<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A129)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM130,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV130,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC130,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN130,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW130,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD130,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO130,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX130,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE130,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP130,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY130,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF130,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ130,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ130,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG130,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR130,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA130,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH130,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ130=1,$BL130,$BK130),1)","v":0},0,null,{"$f":"CR131+(AQ130-CR131*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ130-CR131*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR130*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ130,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ130,Berekening!BH130))-BS130","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A130,0,Berekening!CW130)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A130,0,Berekening!CY130)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ130,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ130,Berekening!BH130))-CP130","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A130,0,Berekening!DB130)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A130,0,Berekening!DD130)","v":0}]
[128,10.583333333333334,"2032-01-31",{"$f":"DAYS360(Quickscan!$F$28,C131)/360","v":52.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D131<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D131>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C131,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C131,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C131,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C131)/360","v":132.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K131<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K131>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C131,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C131,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C131, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC131, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC131,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC131,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC131,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB131=Berekening!AC131),AND(AC131>=20000,AC131<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D131<Quickscan!$F$31,$R131,$S131),$R131)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K131<Quickscan!$H$31,$R131,$S131), $R131)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D131<Quickscan!$F$31,W131,X131),W131)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K131<Quickscan!$H$31,W131,X131), W131)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C131), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C131, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS131=Berekening!AT131),AND(AT131>=20000,AT131<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D131<Quickscan!$F$31,$T131,$U131),$T131)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K131<Quickscan!$H$31,$T131,$U131), $T131)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D131<Quickscan!$F$31,Y131,Z131),Y131)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K131<Quickscan!$H$31,Y131,Z131), Y131)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C131), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C131, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I131,P131)=I131,IF(Quickscan!$F$32<10.5,IF(D131>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K131>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C131<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1),0)","v":0},{"$f":"IFERROR(IF($C131<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1),0)","v":0},{"$f":"IFERROR(IF($C131<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ131=1,$BL131,$BK131),1),0)","v":0},{"$f":"IFERROR(IF($C131<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ131=1,$BL131,$BK131),1),0)","v":0},{"$f":"IFERROR(IF($C131<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ131=1,$BL131,$BK131),1),0)","v":0},{"$f":"IFERROR(IF($C131<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ131=1,$BL131,$BK131),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C131<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1),0)","v":0},{"$f":"IFERROR(IF($C131<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1),0)","v":0},{"$f":"IFERROR(IF($C131<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1),0)","v":0},{"$f":"IFERROR(IF($C131<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1),0)","v":0},{"$f":"IFERROR(IF($C131<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1),0)","v":0},{"$f":"IFERROR(IF($C131<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1),0)","v":0},null,{"$f":"IFERROR(IF($C131<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A130)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1),0)","v":0},{"$f":"IFERROR(IF($C131<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A130)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1),0)","v":0},{"$f":"IFERROR(IF($C131<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A130)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1),0)","v":0},{"$f":"IFERROR(IF($C131<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A130)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1),0)","v":0},{"$f":"IFERROR(IF($C131<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A130)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1),0)","v":0},{"$f":"IFERROR(IF($C131<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A130)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM131,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV131,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC131,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN131,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW131,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD131,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO131,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX131,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE131,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP131,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY131,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF131,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ131,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ131,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG131,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR131,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA131,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH131,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ131=1,$BL131,$BK131),1)","v":0},0,null,{"$f":"CR132+(AQ131-CR132*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ131-CR132*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR131*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ131,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ131,Berekening!BH131))-BS131","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A131,0,Berekening!CW131)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A131,0,Berekening!CY131)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ131,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ131,Berekening!BH131))-CP131","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A131,0,Berekening!DB131)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A131,0,Berekening!DD131)","v":0}]
[{"$f":"A131+1","v":129},10.666666666666666,"2032-02-29",{"$f":"DAYS360(Quickscan!$F$28,C132)/360","v":52.161111111111111},{"$f":"IF(Quickscan!$F$32<10.5, IF(D132<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D132>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C132,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C132,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C132,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C132)/360","v":132.16388888888889},{"$f":"IF(Quickscan!$H$32<10.5, IF(K132<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K132>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C132,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C132,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C132, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC132, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC132,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC132,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC132,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB132=Berekening!AC132),AND(AC132>=20000,AC132<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D132<Quickscan!$F$31,$R132,$S132),$R132)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K132<Quickscan!$H$31,$R132,$S132), $R132)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D132<Quickscan!$F$31,W132,X132),W132)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K132<Quickscan!$H$31,W132,X132), W132)","v":0.17},0.16,0.16,{"$f":"IF(AND(AD132=1,MAX(I132,P132)=I132),MIN(AG132,AI132), IF(AND(AD132=1,MAX(I132,P132)=P132),MIN(AH132,AJ132), IF(AND(AD132=0,MAX(I132,P132)=I132),AE132,AF132)))","v":0.13},null,{"$f":"AB132*AK132/12","v":0},{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C132), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C132, Quickscan!$H$55,0)","v":0},{"$f":"AM132-AN132-AO132","v":0},0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS132=Berekening!AT132),AND(AT132>=20000,AT132<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D132<Quickscan!$F$31,$T132,$U132),$T132)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K132<Quickscan!$H$31,$T132,$U132), $T132)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D132<Quickscan!$F$31,Y132,Z132),Y132)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K132<Quickscan!$H$31,Y132,Z132), Y132)","v":0.16500000000000001},0.16,0.16,0.13,null,{"$f":"AS132*BB132/12","v":0},{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C132), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C132, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I132,P132)=I132,IF(Quickscan!$F$32<10.5,IF(D132>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K132>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C132<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1),0)","v":0},{"$f":"IFERROR(IF($C132<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1),0)","v":0},{"$f":"IFERROR(IF($C132<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ132=1,$BL132,$BK132),1),0)","v":0},{"$f":"IFERROR(IF($C132<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ132=1,$BL132,$BK132),1),0)","v":0},{"$f":"IFERROR(IF($C132<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ132=1,$BL132,$BK132),1),0)","v":0},{"$f":"IFERROR(IF($C132<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ132=1,$BL132,$BK132),1),0)","v":0},{"$f":"SUM(BM132:BR132)","v":0},{"$f":"IF(BS132<=AQ132,1,0)","v":1},null,{"$f":"IFERROR(IF($C132<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1),0)","v":0},{"$f":"IFERROR(IF($C132<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1),0)","v":0},{"$f":"IFERROR(IF($C132<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1),0)","v":0},{"$f":"IFERROR(IF($C132<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1),0)","v":0},{"$f":"IFERROR(IF($C132<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1),0)","v":0},{"$f":"IFERROR(IF($C132<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1),0)","v":0},null,{"$f":"IFERROR(IF($C132<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A131)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1),0)","v":0},{"$f":"IFERROR(IF($C132<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A131)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1),0)","v":0},{"$f":"IFERROR(IF($C132<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A131)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1),0)","v":0},{"$f":"IFERROR(IF($C132<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A131)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1),0)","v":0},{"$f":"IFERROR(IF($C132<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A131)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1),0)","v":0},{"$f":"IFERROR(IF($C132<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A131)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM132,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV132,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC132,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN132,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW132,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD132,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO132,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX132,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE132,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP132,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY132,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF132,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ132,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ132,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG132,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR132,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA132,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH132,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ132=1,$BL132,$BK132),1)","v":0},0,null,{"$f":"CR133+(AQ132-CR133*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ132-CR133*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR132*Quickscan!$Q$16/12","v":0},{"$f":"CR132-CS132","v":0},0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ132,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ132,Berekening!BH132))-BS132","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A132,0,Berekening!CW132)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A132,0,Berekening!CY132)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ132,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ132,Berekening!BH132))-CP132","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A132,0,Berekening!DB132)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A132,0,Berekening!DD132)","v":0}]
[130,{"$f":"(A133-1)/12","v":10.75},{"$f":"EOMONTH(C132,1)","v":"2032-03-31"},{"$f":"DAYS360(Quickscan!$F$28,C133)/360","v":52.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D133<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D133>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C133,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C133,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C133,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},{"$f":"SUM(E133:G133,-H133)","v":0},null,{"$f":"DAYS360(Quickscan!$H$28,C133)/360","v":132.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K133<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K133>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C133,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C133,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C133, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},{"$f":"SUM(L133:N133,-O133)","v":0},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC133, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC133,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC133,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC133,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,{"$f":"I133+P133","v":0},{"$f":"MAX(I133,P133)+0.9*MIN(I133,P133)","v":0},{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB133=Berekening!AC133),AND(AC133>=20000,AC133<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D133<Quickscan!$F$31,$R133,$S133),$R133)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K133<Quickscan!$H$31,$R133,$S133), $R133)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D133<Quickscan!$F$31,W133,X133),W133)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K133<Quickscan!$H$31,W133,X133), W133)","v":0.17},{"$f":"MIN(AE133+3%,AG133)","v":0.16},{"$f":"MIN(AF133+3%,AI133)","v":0.16},0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C133), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C133, Quickscan!$H$55,0)","v":0},0,{"$f":"AP133","v":0},null,{"$f":"I133+P133","v":0},{"$f":"MAX(I133,P133)+0.9*MIN(I133,P133)","v":0},{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS133=Berekening!AT133),AND(AT133>=20000,AT133<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D133<Quickscan!$F$31,$T133,$U133),$T133)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K133<Quickscan!$H$31,$T133,$U133), $T133)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D133<Quickscan!$F$31,Y133,Z133),Y133)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K133<Quickscan!$H$31,Y133,Z133), Y133)","v":0.16500000000000001},{"$f":"MIN(AV133+3%,AX133)","v":0.16},{"$f":"MIN(AW133+3%,AZ133)","v":0.16},{"$f":"IF(AND(AU133=1,MAX(I133,P133)=I133),MIN(AX133,AZ133), IF(AND(AU133=1,MAX(I133,P133)=P133),MIN(AY133,BA133), IF(AND(AU133=0,MAX(I133,P133)=I133),AV133,AW133)))","v":0.13},null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C133), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C133, Quickscan!$H$55,0)","v":0},{"$f":"BD133-BE133-BF133","v":0},{"$f":"BG133","v":0},null,{"$f":"IF(MAX(I133,P133)=I133,IF(Quickscan!$F$32<10.5,IF(D133>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K133>Quickscan!$H$31,1,0),0))","v":0},{"$f":"IF(AD133=1,MIN(R133+3%,W133)/MIN(T133+3%,Y133),R133/T133)","v":1},{"$f":"IF(AD133=1,MIN(S133+3%,X133)/MIN(U133+3%,Z133),S133/U133)","v":1},{"$f":"IFERROR(IF($C133<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1),0)","v":0},{"$f":"IFERROR(IF($C133<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1),0)","v":0},{"$f":"IFERROR(IF($C133<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ133=1,$BL133,$BK133),1),0)","v":0},{"$f":"IFERROR(IF($C133<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ133=1,$BL133,$BK133),1),0)","v":0},{"$f":"IFERROR(IF($C133<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ133=1,$BL133,$BK133),1),0)","v":0},{"$f":"IFERROR(IF($C133<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ133=1,$BL133,$BK133),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C133<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1),0)","v":0},{"$f":"IFERROR(IF($C133<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1),0)","v":0},{"$f":"IFERROR(IF($C133<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1),0)","v":0},{"$f":"IFERROR(IF($C133<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1),0)","v":0},{"$f":"IFERROR(IF($C133<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1),0)","v":0},{"$f":"IFERROR(IF($C133<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1),0)","v":0},null,{"$f":"IFERROR(IF($C133<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A132)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1),0)","v":0},{"$f":"IFERROR(IF($C133<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A132)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1),0)","v":0},{"$f":"IFERROR(IF($C133<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A132)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1),0)","v":0},{"$f":"IFERROR(IF($C133<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A132)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1),0)","v":0},{"$f":"IFERROR(IF($C133<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A132)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1),0)","v":0},{"$f":"IFERROR(IF($C133<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A132)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM133,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV133,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC133,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN133,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW133,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD133,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO133,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX133,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE133,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP133,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY133,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF133,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ133,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ133,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG133,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR133,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA133,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH133,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ133=1,$BL133,$BK133),1)","v":0},{"$f":"SUM(CJ133:CO133)","v":0},null,{"$f":"CR134+(AQ133-CR134*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ133-CR134*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR133*Quickscan!$Q$16/12","v":0},0,{"$f":"CS133+CT133","v":0},{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ133,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ133,Berekening!BH133))-BS133","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A133,0,Berekening!CW133)","v":0},{"$f":"MIN($CW$4:$CW$363)","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A133,0,Berekening!CY133)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ133,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ133,Berekening!BH133))-CP133","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A133,0,Berekening!DB133)","v":0},{"$f":"MIN($DB$4:$DB$363)","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A133,0,Berekening!DD133)","v":0}]
[131,10.833333333333334,"2032-04-30",{"$f":"DAYS360(Quickscan!$F$28,C134)/360","v":52.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D134<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D134>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C134,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C134,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C134,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C134)/360","v":132.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K134<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K134>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C134,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C134,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C134, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC134, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC134,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC134,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC134,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB134=Berekening!AC134),AND(AC134>=20000,AC134<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D134<Quickscan!$F$31,$R134,$S134),$R134)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K134<Quickscan!$H$31,$R134,$S134), $R134)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D134<Quickscan!$F$31,W134,X134),W134)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K134<Quickscan!$H$31,W134,X134), W134)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C134), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C134, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS134=Berekening!AT134),AND(AT134>=20000,AT134<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D134<Quickscan!$F$31,$T134,$U134),$T134)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K134<Quickscan!$H$31,$T134,$U134), $T134)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D134<Quickscan!$F$31,Y134,Z134),Y134)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K134<Quickscan!$H$31,Y134,Z134), Y134)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C134), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C134, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I134,P134)=I134,IF(Quickscan!$F$32<10.5,IF(D134>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K134>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C134<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1),0)","v":0},{"$f":"IFERROR(IF($C134<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1),0)","v":0},{"$f":"IFERROR(IF($C134<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ134=1,$BL134,$BK134),1),0)","v":0},{"$f":"IFERROR(IF($C134<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ134=1,$BL134,$BK134),1),0)","v":0},{"$f":"IFERROR(IF($C134<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ134=1,$BL134,$BK134),1),0)","v":0},{"$f":"IFERROR(IF($C134<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ134=1,$BL134,$BK134),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C134<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1),0)","v":0},{"$f":"IFERROR(IF($C134<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1),0)","v":0},{"$f":"IFERROR(IF($C134<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1),0)","v":0},{"$f":"IFERROR(IF($C134<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1),0)","v":0},{"$f":"IFERROR(IF($C134<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1),0)","v":0},{"$f":"IFERROR(IF($C134<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1),0)","v":0},null,{"$f":"IFERROR(IF($C134<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A133)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1),0)","v":0},{"$f":"IFERROR(IF($C134<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A133)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1),0)","v":0},{"$f":"IFERROR(IF($C134<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A133)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1),0)","v":0},{"$f":"IFERROR(IF($C134<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A133)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1),0)","v":0},{"$f":"IFERROR(IF($C134<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A133)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1),0)","v":0},{"$f":"IFERROR(IF($C134<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A133)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM134,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV134,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC134,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN134,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW134,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD134,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO134,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX134,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE134,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP134,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY134,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF134,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ134,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ134,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG134,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR134,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA134,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH134,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ134=1,$BL134,$BK134),1)","v":0},0,null,{"$f":"CR135+(AQ134-CR135*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ134-CR135*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR134*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ134,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ134,Berekening!BH134))-BS134","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A134,0,Berekening!CW134)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A134,0,Berekening!CY134)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ134,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ134,Berekening!BH134))-CP134","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A134,0,Berekening!DB134)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A134,0,Berekening!DD134)","v":0}]
[132,10.916666666666666,"2032-05-31",{"$f":"DAYS360(Quickscan!$F$28,C135)/360","v":52.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D135<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D135>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C135,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C135,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C135,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C135)/360","v":132.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K135<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K135>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C135,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C135,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C135, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC135, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC135,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC135,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC135,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB135=Berekening!AC135),AND(AC135>=20000,AC135<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D135<Quickscan!$F$31,$R135,$S135),$R135)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K135<Quickscan!$H$31,$R135,$S135), $R135)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D135<Quickscan!$F$31,W135,X135),W135)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K135<Quickscan!$H$31,W135,X135), W135)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C135), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C135, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS135=Berekening!AT135),AND(AT135>=20000,AT135<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D135<Quickscan!$F$31,$T135,$U135),$T135)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K135<Quickscan!$H$31,$T135,$U135), $T135)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D135<Quickscan!$F$31,Y135,Z135),Y135)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K135<Quickscan!$H$31,Y135,Z135), Y135)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C135), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C135, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I135,P135)=I135,IF(Quickscan!$F$32<10.5,IF(D135>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K135>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C135<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1),0)","v":0},{"$f":"IFERROR(IF($C135<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1),0)","v":0},{"$f":"IFERROR(IF($C135<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ135=1,$BL135,$BK135),1),0)","v":0},{"$f":"IFERROR(IF($C135<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ135=1,$BL135,$BK135),1),0)","v":0},{"$f":"IFERROR(IF($C135<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ135=1,$BL135,$BK135),1),0)","v":0},{"$f":"IFERROR(IF($C135<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ135=1,$BL135,$BK135),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C135<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1),0)","v":0},{"$f":"IFERROR(IF($C135<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1),0)","v":0},{"$f":"IFERROR(IF($C135<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1),0)","v":0},{"$f":"IFERROR(IF($C135<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1),0)","v":0},{"$f":"IFERROR(IF($C135<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1),0)","v":0},{"$f":"IFERROR(IF($C135<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1),0)","v":0},null,{"$f":"IFERROR(IF($C135<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A134)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1),0)","v":0},{"$f":"IFERROR(IF($C135<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A134)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1),0)","v":0},{"$f":"IFERROR(IF($C135<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A134)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1),0)","v":0},{"$f":"IFERROR(IF($C135<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A134)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1),0)","v":0},{"$f":"IFERROR(IF($C135<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A134)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1),0)","v":0},{"$f":"IFERROR(IF($C135<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A134)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM135,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV135,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC135,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN135,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW135,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD135,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO135,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX135,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE135,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP135,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY135,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF135,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ135,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ135,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG135,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR135,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA135,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH135,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ135=1,$BL135,$BK135),1)","v":0},0,null,{"$f":"CR136+(AQ135-CR136*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ135-CR136*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR135*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ135,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ135,Berekening!BH135))-BS135","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A135,0,Berekening!CW135)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A135,0,Berekening!CY135)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ135,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ135,Berekening!BH135))-CP135","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A135,0,Berekening!DB135)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A135,0,Berekening!DD135)","v":0}]
[133,11,"2032-06-30",{"$f":"DAYS360(Quickscan!$F$28,C136)/360","v":52.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D136<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D136>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C136,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C136,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C136,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C136)/360","v":132.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K136<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K136>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C136,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C136,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C136, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC136, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC136,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC136,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC136,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB136=Berekening!AC136),AND(AC136>=20000,AC136<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D136<Quickscan!$F$31,$R136,$S136),$R136)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K136<Quickscan!$H$31,$R136,$S136), $R136)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D136<Quickscan!$F$31,W136,X136),W136)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K136<Quickscan!$H$31,W136,X136), W136)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C136), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C136, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS136=Berekening!AT136),AND(AT136>=20000,AT136<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D136<Quickscan!$F$31,$T136,$U136),$T136)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K136<Quickscan!$H$31,$T136,$U136), $T136)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D136<Quickscan!$F$31,Y136,Z136),Y136)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K136<Quickscan!$H$31,Y136,Z136), Y136)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C136), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C136, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I136,P136)=I136,IF(Quickscan!$F$32<10.5,IF(D136>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K136>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C136<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1),0)","v":0},{"$f":"IFERROR(IF($C136<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1),0)","v":0},{"$f":"IFERROR(IF($C136<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ136=1,$BL136,$BK136),1),0)","v":0},{"$f":"IFERROR(IF($C136<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ136=1,$BL136,$BK136),1),0)","v":0},{"$f":"IFERROR(IF($C136<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ136=1,$BL136,$BK136),1),0)","v":0},{"$f":"IFERROR(IF($C136<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ136=1,$BL136,$BK136),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C136<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1),0)","v":0},{"$f":"IFERROR(IF($C136<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1),0)","v":0},{"$f":"IFERROR(IF($C136<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1),0)","v":0},{"$f":"IFERROR(IF($C136<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1),0)","v":0},{"$f":"IFERROR(IF($C136<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1),0)","v":0},{"$f":"IFERROR(IF($C136<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1),0)","v":0},null,{"$f":"IFERROR(IF($C136<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A135)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1),0)","v":0},{"$f":"IFERROR(IF($C136<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A135)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1),0)","v":0},{"$f":"IFERROR(IF($C136<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A135)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1),0)","v":0},{"$f":"IFERROR(IF($C136<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A135)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1),0)","v":0},{"$f":"IFERROR(IF($C136<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A135)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1),0)","v":0},{"$f":"IFERROR(IF($C136<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A135)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM136,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV136,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC136,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN136,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW136,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD136,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO136,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX136,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE136,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP136,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY136,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF136,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ136,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ136,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG136,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR136,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA136,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH136,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ136=1,$BL136,$BK136),1)","v":0},0,null,{"$f":"CR137+(AQ136-CR137*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ136-CR137*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR136*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ136,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ136,Berekening!BH136))-BS136","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A136,0,Berekening!CW136)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A136,0,Berekening!CY136)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ136,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ136,Berekening!BH136))-CP136","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A136,0,Berekening!DB136)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A136,0,Berekening!DD136)","v":0}]
[134,11.083333333333334,"2032-07-31",{"$f":"DAYS360(Quickscan!$F$28,C137)/360","v":52.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D137<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D137>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C137,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C137,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C137,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C137)/360","v":132.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K137<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K137>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C137,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C137,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C137, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC137, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC137,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC137,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC137,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB137=Berekening!AC137),AND(AC137>=20000,AC137<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D137<Quickscan!$F$31,$R137,$S137),$R137)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K137<Quickscan!$H$31,$R137,$S137), $R137)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D137<Quickscan!$F$31,W137,X137),W137)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K137<Quickscan!$H$31,W137,X137), W137)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C137), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C137, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS137=Berekening!AT137),AND(AT137>=20000,AT137<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D137<Quickscan!$F$31,$T137,$U137),$T137)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K137<Quickscan!$H$31,$T137,$U137), $T137)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D137<Quickscan!$F$31,Y137,Z137),Y137)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K137<Quickscan!$H$31,Y137,Z137), Y137)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C137), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C137, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I137,P137)=I137,IF(Quickscan!$F$32<10.5,IF(D137>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K137>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C137<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1),0)","v":0},{"$f":"IFERROR(IF($C137<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1),0)","v":0},{"$f":"IFERROR(IF($C137<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ137=1,$BL137,$BK137),1),0)","v":0},{"$f":"IFERROR(IF($C137<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ137=1,$BL137,$BK137),1),0)","v":0},{"$f":"IFERROR(IF($C137<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ137=1,$BL137,$BK137),1),0)","v":0},{"$f":"IFERROR(IF($C137<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ137=1,$BL137,$BK137),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C137<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1),0)","v":0},{"$f":"IFERROR(IF($C137<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1),0)","v":0},{"$f":"IFERROR(IF($C137<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1),0)","v":0},{"$f":"IFERROR(IF($C137<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1),0)","v":0},{"$f":"IFERROR(IF($C137<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1),0)","v":0},{"$f":"IFERROR(IF($C137<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1),0)","v":0},null,{"$f":"IFERROR(IF($C137<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A136)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1),0)","v":0},{"$f":"IFERROR(IF($C137<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A136)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1),0)","v":0},{"$f":"IFERROR(IF($C137<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A136)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1),0)","v":0},{"$f":"IFERROR(IF($C137<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A136)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1),0)","v":0},{"$f":"IFERROR(IF($C137<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A136)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1),0)","v":0},{"$f":"IFERROR(IF($C137<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A136)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM137,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV137,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC137,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN137,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW137,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD137,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO137,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX137,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE137,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP137,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY137,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF137,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ137,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ137,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG137,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR137,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA137,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH137,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ137=1,$BL137,$BK137),1)","v":0},0,null,{"$f":"CR138+(AQ137-CR138*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ137-CR138*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR137*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ137,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ137,Berekening!BH137))-BS137","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A137,0,Berekening!CW137)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A137,0,Berekening!CY137)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ137,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ137,Berekening!BH137))-CP137","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A137,0,Berekening!DB137)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A137,0,Berekening!DD137)","v":0}]
[135,11.166666666666666,"2032-08-31",{"$f":"DAYS360(Quickscan!$F$28,C138)/360","v":52.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D138<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D138>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C138,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C138,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C138,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C138)/360","v":132.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K138<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K138>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C138,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C138,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C138, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC138, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC138,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC138,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC138,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB138=Berekening!AC138),AND(AC138>=20000,AC138<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D138<Quickscan!$F$31,$R138,$S138),$R138)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K138<Quickscan!$H$31,$R138,$S138), $R138)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D138<Quickscan!$F$31,W138,X138),W138)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K138<Quickscan!$H$31,W138,X138), W138)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C138), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C138, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS138=Berekening!AT138),AND(AT138>=20000,AT138<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D138<Quickscan!$F$31,$T138,$U138),$T138)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K138<Quickscan!$H$31,$T138,$U138), $T138)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D138<Quickscan!$F$31,Y138,Z138),Y138)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K138<Quickscan!$H$31,Y138,Z138), Y138)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C138), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C138, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I138,P138)=I138,IF(Quickscan!$F$32<10.5,IF(D138>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K138>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C138<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1),0)","v":0},{"$f":"IFERROR(IF($C138<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1),0)","v":0},{"$f":"IFERROR(IF($C138<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ138=1,$BL138,$BK138),1),0)","v":0},{"$f":"IFERROR(IF($C138<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ138=1,$BL138,$BK138),1),0)","v":0},{"$f":"IFERROR(IF($C138<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ138=1,$BL138,$BK138),1),0)","v":0},{"$f":"IFERROR(IF($C138<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ138=1,$BL138,$BK138),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C138<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1),0)","v":0},{"$f":"IFERROR(IF($C138<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1),0)","v":0},{"$f":"IFERROR(IF($C138<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1),0)","v":0},{"$f":"IFERROR(IF($C138<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1),0)","v":0},{"$f":"IFERROR(IF($C138<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1),0)","v":0},{"$f":"IFERROR(IF($C138<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1),0)","v":0},null,{"$f":"IFERROR(IF($C138<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A137)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1),0)","v":0},{"$f":"IFERROR(IF($C138<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A137)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1),0)","v":0},{"$f":"IFERROR(IF($C138<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A137)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1),0)","v":0},{"$f":"IFERROR(IF($C138<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A137)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1),0)","v":0},{"$f":"IFERROR(IF($C138<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A137)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1),0)","v":0},{"$f":"IFERROR(IF($C138<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A137)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM138,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV138,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC138,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN138,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW138,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD138,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO138,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX138,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE138,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP138,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY138,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF138,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ138,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ138,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG138,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR138,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA138,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH138,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ138=1,$BL138,$BK138),1)","v":0},0,null,{"$f":"CR139+(AQ138-CR139*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ138-CR139*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR138*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ138,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ138,Berekening!BH138))-BS138","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A138,0,Berekening!CW138)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A138,0,Berekening!CY138)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ138,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ138,Berekening!BH138))-CP138","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A138,0,Berekening!DB138)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A138,0,Berekening!DD138)","v":0}]
[136,11.25,"2032-09-30",{"$f":"DAYS360(Quickscan!$F$28,C139)/360","v":52.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D139<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D139>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C139,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C139,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C139,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C139)/360","v":132.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K139<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K139>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C139,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C139,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C139, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC139, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC139,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC139,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC139,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB139=Berekening!AC139),AND(AC139>=20000,AC139<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D139<Quickscan!$F$31,$R139,$S139),$R139)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K139<Quickscan!$H$31,$R139,$S139), $R139)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D139<Quickscan!$F$31,W139,X139),W139)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K139<Quickscan!$H$31,W139,X139), W139)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C139), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C139, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS139=Berekening!AT139),AND(AT139>=20000,AT139<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D139<Quickscan!$F$31,$T139,$U139),$T139)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K139<Quickscan!$H$31,$T139,$U139), $T139)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D139<Quickscan!$F$31,Y139,Z139),Y139)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K139<Quickscan!$H$31,Y139,Z139), Y139)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C139), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C139, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I139,P139)=I139,IF(Quickscan!$F$32<10.5,IF(D139>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K139>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C139<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1),0)","v":0},{"$f":"IFERROR(IF($C139<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1),0)","v":0},{"$f":"IFERROR(IF($C139<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ139=1,$BL139,$BK139),1),0)","v":0},{"$f":"IFERROR(IF($C139<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ139=1,$BL139,$BK139),1),0)","v":0},{"$f":"IFERROR(IF($C139<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ139=1,$BL139,$BK139),1),0)","v":0},{"$f":"IFERROR(IF($C139<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ139=1,$BL139,$BK139),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C139<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1),0)","v":0},{"$f":"IFERROR(IF($C139<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1),0)","v":0},{"$f":"IFERROR(IF($C139<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1),0)","v":0},{"$f":"IFERROR(IF($C139<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1),0)","v":0},{"$f":"IFERROR(IF($C139<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1),0)","v":0},{"$f":"IFERROR(IF($C139<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1),0)","v":0},null,{"$f":"IFERROR(IF($C139<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A138)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1),0)","v":0},{"$f":"IFERROR(IF($C139<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A138)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1),0)","v":0},{"$f":"IFERROR(IF($C139<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A138)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1),0)","v":0},{"$f":"IFERROR(IF($C139<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A138)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1),0)","v":0},{"$f":"IFERROR(IF($C139<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A138)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1),0)","v":0},{"$f":"IFERROR(IF($C139<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A138)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM139,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV139,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC139,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN139,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW139,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD139,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO139,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX139,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE139,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP139,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY139,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF139,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ139,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ139,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG139,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR139,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA139,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH139,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ139=1,$BL139,$BK139),1)","v":0},0,null,{"$f":"CR140+(AQ139-CR140*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ139-CR140*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR139*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ139,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ139,Berekening!BH139))-BS139","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A139,0,Berekening!CW139)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A139,0,Berekening!CY139)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ139,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ139,Berekening!BH139))-CP139","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A139,0,Berekening!DB139)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A139,0,Berekening!DD139)","v":0}]
[137,11.333333333333334,"2032-10-31",{"$f":"DAYS360(Quickscan!$F$28,C140)/360","v":52.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D140<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D140>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C140,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C140,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C140,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C140)/360","v":132.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K140<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K140>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C140,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C140,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C140, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC140, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC140,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC140,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC140,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB140=Berekening!AC140),AND(AC140>=20000,AC140<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D140<Quickscan!$F$31,$R140,$S140),$R140)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K140<Quickscan!$H$31,$R140,$S140), $R140)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D140<Quickscan!$F$31,W140,X140),W140)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K140<Quickscan!$H$31,W140,X140), W140)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C140), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C140, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS140=Berekening!AT140),AND(AT140>=20000,AT140<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D140<Quickscan!$F$31,$T140,$U140),$T140)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K140<Quickscan!$H$31,$T140,$U140), $T140)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D140<Quickscan!$F$31,Y140,Z140),Y140)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K140<Quickscan!$H$31,Y140,Z140), Y140)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C140), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C140, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I140,P140)=I140,IF(Quickscan!$F$32<10.5,IF(D140>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K140>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C140<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1),0)","v":0},{"$f":"IFERROR(IF($C140<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1),0)","v":0},{"$f":"IFERROR(IF($C140<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ140=1,$BL140,$BK140),1),0)","v":0},{"$f":"IFERROR(IF($C140<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ140=1,$BL140,$BK140),1),0)","v":0},{"$f":"IFERROR(IF($C140<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ140=1,$BL140,$BK140),1),0)","v":0},{"$f":"IFERROR(IF($C140<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ140=1,$BL140,$BK140),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C140<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1),0)","v":0},{"$f":"IFERROR(IF($C140<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1),0)","v":0},{"$f":"IFERROR(IF($C140<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1),0)","v":0},{"$f":"IFERROR(IF($C140<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1),0)","v":0},{"$f":"IFERROR(IF($C140<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1),0)","v":0},{"$f":"IFERROR(IF($C140<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1),0)","v":0},null,{"$f":"IFERROR(IF($C140<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A139)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1),0)","v":0},{"$f":"IFERROR(IF($C140<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A139)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1),0)","v":0},{"$f":"IFERROR(IF($C140<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A139)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1),0)","v":0},{"$f":"IFERROR(IF($C140<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A139)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1),0)","v":0},{"$f":"IFERROR(IF($C140<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A139)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1),0)","v":0},{"$f":"IFERROR(IF($C140<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A139)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM140,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV140,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC140,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN140,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW140,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD140,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO140,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX140,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE140,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP140,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY140,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF140,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ140,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ140,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG140,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR140,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA140,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH140,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ140=1,$BL140,$BK140),1)","v":0},0,null,{"$f":"CR141+(AQ140-CR141*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ140-CR141*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR140*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ140,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ140,Berekening!BH140))-BS140","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A140,0,Berekening!CW140)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A140,0,Berekening!CY140)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ140,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ140,Berekening!BH140))-CP140","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A140,0,Berekening!DB140)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A140,0,Berekening!DD140)","v":0}]
[138,11.416666666666666,"2032-11-30",{"$f":"DAYS360(Quickscan!$F$28,C141)/360","v":52.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D141<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D141>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C141,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C141,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C141,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C141)/360","v":132.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K141<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K141>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C141,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C141,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C141, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC141, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC141,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC141,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC141,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB141=Berekening!AC141),AND(AC141>=20000,AC141<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D141<Quickscan!$F$31,$R141,$S141),$R141)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K141<Quickscan!$H$31,$R141,$S141), $R141)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D141<Quickscan!$F$31,W141,X141),W141)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K141<Quickscan!$H$31,W141,X141), W141)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C141), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C141, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS141=Berekening!AT141),AND(AT141>=20000,AT141<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D141<Quickscan!$F$31,$T141,$U141),$T141)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K141<Quickscan!$H$31,$T141,$U141), $T141)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D141<Quickscan!$F$31,Y141,Z141),Y141)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K141<Quickscan!$H$31,Y141,Z141), Y141)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C141), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C141, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I141,P141)=I141,IF(Quickscan!$F$32<10.5,IF(D141>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K141>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C141<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1),0)","v":0},{"$f":"IFERROR(IF($C141<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1),0)","v":0},{"$f":"IFERROR(IF($C141<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ141=1,$BL141,$BK141),1),0)","v":0},{"$f":"IFERROR(IF($C141<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ141=1,$BL141,$BK141),1),0)","v":0},{"$f":"IFERROR(IF($C141<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ141=1,$BL141,$BK141),1),0)","v":0},{"$f":"IFERROR(IF($C141<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ141=1,$BL141,$BK141),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C141<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1),0)","v":0},{"$f":"IFERROR(IF($C141<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1),0)","v":0},{"$f":"IFERROR(IF($C141<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1),0)","v":0},{"$f":"IFERROR(IF($C141<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1),0)","v":0},{"$f":"IFERROR(IF($C141<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1),0)","v":0},{"$f":"IFERROR(IF($C141<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1),0)","v":0},null,{"$f":"IFERROR(IF($C141<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A140)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1),0)","v":0},{"$f":"IFERROR(IF($C141<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A140)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1),0)","v":0},{"$f":"IFERROR(IF($C141<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A140)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1),0)","v":0},{"$f":"IFERROR(IF($C141<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A140)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1),0)","v":0},{"$f":"IFERROR(IF($C141<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A140)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1),0)","v":0},{"$f":"IFERROR(IF($C141<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A140)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM141,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV141,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC141,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN141,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW141,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD141,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO141,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX141,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE141,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP141,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY141,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF141,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ141,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ141,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG141,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR141,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA141,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH141,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ141=1,$BL141,$BK141),1)","v":0},0,null,{"$f":"CR142+(AQ141-CR142*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ141-CR142*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR141*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ141,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ141,Berekening!BH141))-BS141","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A141,0,Berekening!CW141)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A141,0,Berekening!CY141)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ141,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ141,Berekening!BH141))-CP141","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A141,0,Berekening!DB141)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A141,0,Berekening!DD141)","v":0}]
[139,11.5,"2032-12-31",{"$f":"DAYS360(Quickscan!$F$28,C142)/360","v":53},{"$f":"IF(Quickscan!$F$32<10.5, IF(D142<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D142>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C142,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C142,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C142,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C142)/360","v":133.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K142<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K142>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C142,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C142,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C142, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC142, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC142,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC142,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC142,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB142=Berekening!AC142),AND(AC142>=20000,AC142<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D142<Quickscan!$F$31,$R142,$S142),$R142)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K142<Quickscan!$H$31,$R142,$S142), $R142)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D142<Quickscan!$F$31,W142,X142),W142)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K142<Quickscan!$H$31,W142,X142), W142)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C142), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C142, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS142=Berekening!AT142),AND(AT142>=20000,AT142<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D142<Quickscan!$F$31,$T142,$U142),$T142)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K142<Quickscan!$H$31,$T142,$U142), $T142)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D142<Quickscan!$F$31,Y142,Z142),Y142)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K142<Quickscan!$H$31,Y142,Z142), Y142)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C142), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C142, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I142,P142)=I142,IF(Quickscan!$F$32<10.5,IF(D142>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K142>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C142<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1),0)","v":0},{"$f":"IFERROR(IF($C142<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1),0)","v":0},{"$f":"IFERROR(IF($C142<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ142=1,$BL142,$BK142),1),0)","v":0},{"$f":"IFERROR(IF($C142<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ142=1,$BL142,$BK142),1),0)","v":0},{"$f":"IFERROR(IF($C142<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ142=1,$BL142,$BK142),1),0)","v":0},{"$f":"IFERROR(IF($C142<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ142=1,$BL142,$BK142),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C142<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1),0)","v":0},{"$f":"IFERROR(IF($C142<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1),0)","v":0},{"$f":"IFERROR(IF($C142<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1),0)","v":0},{"$f":"IFERROR(IF($C142<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1),0)","v":0},{"$f":"IFERROR(IF($C142<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1),0)","v":0},{"$f":"IFERROR(IF($C142<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1),0)","v":0},null,{"$f":"IFERROR(IF($C142<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A141)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1),0)","v":0},{"$f":"IFERROR(IF($C142<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A141)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1),0)","v":0},{"$f":"IFERROR(IF($C142<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A141)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1),0)","v":0},{"$f":"IFERROR(IF($C142<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A141)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1),0)","v":0},{"$f":"IFERROR(IF($C142<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A141)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1),0)","v":0},{"$f":"IFERROR(IF($C142<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A141)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM142,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV142,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC142,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN142,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW142,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD142,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO142,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX142,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE142,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP142,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY142,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF142,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ142,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ142,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG142,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR142,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA142,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH142,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ142=1,$BL142,$BK142),1)","v":0},0,null,{"$f":"CR143+(AQ142-CR143*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ142-CR143*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR142*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ142,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ142,Berekening!BH142))-BS142","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A142,0,Berekening!CW142)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A142,0,Berekening!CY142)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ142,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ142,Berekening!BH142))-CP142","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A142,0,Berekening!DB142)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A142,0,Berekening!DD142)","v":0}]
[140,11.583333333333334,"2033-01-31",{"$f":"DAYS360(Quickscan!$F$28,C143)/360","v":53.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D143<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D143>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C143,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C143,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C143,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C143)/360","v":133.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K143<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K143>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C143,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C143,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C143, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC143, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC143,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC143,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC143,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB143=Berekening!AC143),AND(AC143>=20000,AC143<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D143<Quickscan!$F$31,$R143,$S143),$R143)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K143<Quickscan!$H$31,$R143,$S143), $R143)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D143<Quickscan!$F$31,W143,X143),W143)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K143<Quickscan!$H$31,W143,X143), W143)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C143), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C143, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS143=Berekening!AT143),AND(AT143>=20000,AT143<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D143<Quickscan!$F$31,$T143,$U143),$T143)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K143<Quickscan!$H$31,$T143,$U143), $T143)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D143<Quickscan!$F$31,Y143,Z143),Y143)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K143<Quickscan!$H$31,Y143,Z143), Y143)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C143), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C143, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I143,P143)=I143,IF(Quickscan!$F$32<10.5,IF(D143>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K143>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C143<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1),0)","v":0},{"$f":"IFERROR(IF($C143<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1),0)","v":0},{"$f":"IFERROR(IF($C143<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ143=1,$BL143,$BK143),1),0)","v":0},{"$f":"IFERROR(IF($C143<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ143=1,$BL143,$BK143),1),0)","v":0},{"$f":"IFERROR(IF($C143<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ143=1,$BL143,$BK143),1),0)","v":0},{"$f":"IFERROR(IF($C143<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ143=1,$BL143,$BK143),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C143<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1),0)","v":0},{"$f":"IFERROR(IF($C143<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1),0)","v":0},{"$f":"IFERROR(IF($C143<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1),0)","v":0},{"$f":"IFERROR(IF($C143<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1),0)","v":0},{"$f":"IFERROR(IF($C143<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1),0)","v":0},{"$f":"IFERROR(IF($C143<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1),0)","v":0},null,{"$f":"IFERROR(IF($C143<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A142)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1),0)","v":0},{"$f":"IFERROR(IF($C143<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A142)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1),0)","v":0},{"$f":"IFERROR(IF($C143<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A142)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1),0)","v":0},{"$f":"IFERROR(IF($C143<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A142)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1),0)","v":0},{"$f":"IFERROR(IF($C143<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A142)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1),0)","v":0},{"$f":"IFERROR(IF($C143<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A142)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM143,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV143,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC143,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN143,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW143,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD143,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO143,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX143,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE143,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP143,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY143,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF143,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ143,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ143,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG143,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR143,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA143,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH143,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ143=1,$BL143,$BK143),1)","v":0},0,null,{"$f":"CR144+(AQ143-CR144*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ143-CR144*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR143*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ143,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ143,Berekening!BH143))-BS143","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A143,0,Berekening!CW143)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A143,0,Berekening!CY143)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ143,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ143,Berekening!BH143))-CP143","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A143,0,Berekening!DB143)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A143,0,Berekening!DD143)","v":0}]
[141,11.666666666666666,"2033-02-28",{"$f":"DAYS360(Quickscan!$F$28,C144)/360","v":53.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D144<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D144>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C144,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C144,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C144,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C144)/360","v":133.1611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K144<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K144>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C144,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C144,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C144, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC144, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC144,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC144,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC144,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB144=Berekening!AC144),AND(AC144>=20000,AC144<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D144<Quickscan!$F$31,$R144,$S144),$R144)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K144<Quickscan!$H$31,$R144,$S144), $R144)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D144<Quickscan!$F$31,W144,X144),W144)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K144<Quickscan!$H$31,W144,X144), W144)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C144), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C144, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS144=Berekening!AT144),AND(AT144>=20000,AT144<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D144<Quickscan!$F$31,$T144,$U144),$T144)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K144<Quickscan!$H$31,$T144,$U144), $T144)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D144<Quickscan!$F$31,Y144,Z144),Y144)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K144<Quickscan!$H$31,Y144,Z144), Y144)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C144), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C144, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I144,P144)=I144,IF(Quickscan!$F$32<10.5,IF(D144>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K144>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C144<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1),0)","v":0},{"$f":"IFERROR(IF($C144<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1),0)","v":0},{"$f":"IFERROR(IF($C144<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ144=1,$BL144,$BK144),1),0)","v":0},{"$f":"IFERROR(IF($C144<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ144=1,$BL144,$BK144),1),0)","v":0},{"$f":"IFERROR(IF($C144<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ144=1,$BL144,$BK144),1),0)","v":0},{"$f":"IFERROR(IF($C144<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ144=1,$BL144,$BK144),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C144<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1),0)","v":0},{"$f":"IFERROR(IF($C144<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1),0)","v":0},{"$f":"IFERROR(IF($C144<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1),0)","v":0},{"$f":"IFERROR(IF($C144<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1),0)","v":0},{"$f":"IFERROR(IF($C144<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1),0)","v":0},{"$f":"IFERROR(IF($C144<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1),0)","v":0},null,{"$f":"IFERROR(IF($C144<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A143)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1),0)","v":0},{"$f":"IFERROR(IF($C144<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A143)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1),0)","v":0},{"$f":"IFERROR(IF($C144<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A143)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1),0)","v":0},{"$f":"IFERROR(IF($C144<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A143)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1),0)","v":0},{"$f":"IFERROR(IF($C144<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A143)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1),0)","v":0},{"$f":"IFERROR(IF($C144<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A143)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM144,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV144,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC144,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN144,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW144,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD144,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO144,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX144,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE144,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP144,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY144,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF144,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ144,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ144,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG144,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR144,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA144,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH144,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ144=1,$BL144,$BK144),1)","v":0},0,null,{"$f":"CR145+(AQ144-CR145*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ144-CR145*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR144*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ144,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ144,Berekening!BH144))-BS144","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A144,0,Berekening!CW144)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A144,0,Berekening!CY144)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ144,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ144,Berekening!BH144))-CP144","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A144,0,Berekening!DB144)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A144,0,Berekening!DD144)","v":0}]
[142,11.75,"2033-03-31",{"$f":"DAYS360(Quickscan!$F$28,C145)/360","v":53.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D145<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D145>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C145,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C145,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C145,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C145)/360","v":133.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K145<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K145>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C145,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C145,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C145, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC145, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC145,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC145,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC145,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB145=Berekening!AC145),AND(AC145>=20000,AC145<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D145<Quickscan!$F$31,$R145,$S145),$R145)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K145<Quickscan!$H$31,$R145,$S145), $R145)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D145<Quickscan!$F$31,W145,X145),W145)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K145<Quickscan!$H$31,W145,X145), W145)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C145), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C145, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS145=Berekening!AT145),AND(AT145>=20000,AT145<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D145<Quickscan!$F$31,$T145,$U145),$T145)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K145<Quickscan!$H$31,$T145,$U145), $T145)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D145<Quickscan!$F$31,Y145,Z145),Y145)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K145<Quickscan!$H$31,Y145,Z145), Y145)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C145), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C145, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I145,P145)=I145,IF(Quickscan!$F$32<10.5,IF(D145>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K145>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C145<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1),0)","v":0},{"$f":"IFERROR(IF($C145<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1),0)","v":0},{"$f":"IFERROR(IF($C145<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ145=1,$BL145,$BK145),1),0)","v":0},{"$f":"IFERROR(IF($C145<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ145=1,$BL145,$BK145),1),0)","v":0},{"$f":"IFERROR(IF($C145<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ145=1,$BL145,$BK145),1),0)","v":0},{"$f":"IFERROR(IF($C145<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ145=1,$BL145,$BK145),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C145<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1),0)","v":0},{"$f":"IFERROR(IF($C145<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1),0)","v":0},{"$f":"IFERROR(IF($C145<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1),0)","v":0},{"$f":"IFERROR(IF($C145<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1),0)","v":0},{"$f":"IFERROR(IF($C145<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1),0)","v":0},{"$f":"IFERROR(IF($C145<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1),0)","v":0},null,{"$f":"IFERROR(IF($C145<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A144)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1),0)","v":0},{"$f":"IFERROR(IF($C145<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A144)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1),0)","v":0},{"$f":"IFERROR(IF($C145<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A144)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1),0)","v":0},{"$f":"IFERROR(IF($C145<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A144)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1),0)","v":0},{"$f":"IFERROR(IF($C145<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A144)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1),0)","v":0},{"$f":"IFERROR(IF($C145<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A144)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM145,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV145,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC145,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN145,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW145,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD145,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO145,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX145,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE145,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP145,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY145,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF145,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ145,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ145,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG145,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR145,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA145,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH145,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ145=1,$BL145,$BK145),1)","v":0},0,null,{"$f":"CR146+(AQ145-CR146*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ145-CR146*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR145*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ145,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ145,Berekening!BH145))-BS145","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A145,0,Berekening!CW145)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A145,0,Berekening!CY145)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ145,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ145,Berekening!BH145))-CP145","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A145,0,Berekening!DB145)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A145,0,Berekening!DD145)","v":0}]
[143,11.833333333333334,"2033-04-30",{"$f":"DAYS360(Quickscan!$F$28,C146)/360","v":53.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D146<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D146>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C146,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C146,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C146,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C146)/360","v":133.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K146<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K146>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C146,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C146,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C146, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC146, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC146,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC146,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC146,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB146=Berekening!AC146),AND(AC146>=20000,AC146<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D146<Quickscan!$F$31,$R146,$S146),$R146)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K146<Quickscan!$H$31,$R146,$S146), $R146)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D146<Quickscan!$F$31,W146,X146),W146)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K146<Quickscan!$H$31,W146,X146), W146)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C146), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C146, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS146=Berekening!AT146),AND(AT146>=20000,AT146<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D146<Quickscan!$F$31,$T146,$U146),$T146)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K146<Quickscan!$H$31,$T146,$U146), $T146)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D146<Quickscan!$F$31,Y146,Z146),Y146)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K146<Quickscan!$H$31,Y146,Z146), Y146)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C146), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C146, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I146,P146)=I146,IF(Quickscan!$F$32<10.5,IF(D146>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K146>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C146<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1),0)","v":0},{"$f":"IFERROR(IF($C146<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1),0)","v":0},{"$f":"IFERROR(IF($C146<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ146=1,$BL146,$BK146),1),0)","v":0},{"$f":"IFERROR(IF($C146<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ146=1,$BL146,$BK146),1),0)","v":0},{"$f":"IFERROR(IF($C146<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ146=1,$BL146,$BK146),1),0)","v":0},{"$f":"IFERROR(IF($C146<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ146=1,$BL146,$BK146),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C146<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1),0)","v":0},{"$f":"IFERROR(IF($C146<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1),0)","v":0},{"$f":"IFERROR(IF($C146<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1),0)","v":0},{"$f":"IFERROR(IF($C146<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1),0)","v":0},{"$f":"IFERROR(IF($C146<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1),0)","v":0},{"$f":"IFERROR(IF($C146<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1),0)","v":0},null,{"$f":"IFERROR(IF($C146<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A145)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1),0)","v":0},{"$f":"IFERROR(IF($C146<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A145)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1),0)","v":0},{"$f":"IFERROR(IF($C146<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A145)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1),0)","v":0},{"$f":"IFERROR(IF($C146<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A145)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1),0)","v":0},{"$f":"IFERROR(IF($C146<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A145)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1),0)","v":0},{"$f":"IFERROR(IF($C146<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A145)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM146,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV146,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC146,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN146,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW146,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD146,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO146,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX146,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE146,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP146,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY146,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF146,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ146,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ146,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG146,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR146,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA146,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH146,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ146=1,$BL146,$BK146),1)","v":0},0,null,{"$f":"CR147+(AQ146-CR147*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ146-CR147*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR146*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ146,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ146,Berekening!BH146))-BS146","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A146,0,Berekening!CW146)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A146,0,Berekening!CY146)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ146,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ146,Berekening!BH146))-CP146","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A146,0,Berekening!DB146)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A146,0,Berekening!DD146)","v":0}]
[144,11.916666666666666,"2033-05-31",{"$f":"DAYS360(Quickscan!$F$28,C147)/360","v":53.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D147<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D147>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C147,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C147,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C147,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C147)/360","v":133.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K147<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K147>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C147,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C147,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C147, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC147, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC147,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC147,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC147,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB147=Berekening!AC147),AND(AC147>=20000,AC147<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D147<Quickscan!$F$31,$R147,$S147),$R147)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K147<Quickscan!$H$31,$R147,$S147), $R147)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D147<Quickscan!$F$31,W147,X147),W147)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K147<Quickscan!$H$31,W147,X147), W147)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C147), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C147, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS147=Berekening!AT147),AND(AT147>=20000,AT147<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D147<Quickscan!$F$31,$T147,$U147),$T147)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K147<Quickscan!$H$31,$T147,$U147), $T147)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D147<Quickscan!$F$31,Y147,Z147),Y147)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K147<Quickscan!$H$31,Y147,Z147), Y147)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C147), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C147, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I147,P147)=I147,IF(Quickscan!$F$32<10.5,IF(D147>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K147>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C147<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1),0)","v":0},{"$f":"IFERROR(IF($C147<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1),0)","v":0},{"$f":"IFERROR(IF($C147<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ147=1,$BL147,$BK147),1),0)","v":0},{"$f":"IFERROR(IF($C147<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ147=1,$BL147,$BK147),1),0)","v":0},{"$f":"IFERROR(IF($C147<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ147=1,$BL147,$BK147),1),0)","v":0},{"$f":"IFERROR(IF($C147<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ147=1,$BL147,$BK147),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C147<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1),0)","v":0},{"$f":"IFERROR(IF($C147<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1),0)","v":0},{"$f":"IFERROR(IF($C147<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1),0)","v":0},{"$f":"IFERROR(IF($C147<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1),0)","v":0},{"$f":"IFERROR(IF($C147<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1),0)","v":0},{"$f":"IFERROR(IF($C147<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1),0)","v":0},null,{"$f":"IFERROR(IF($C147<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A146)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1),0)","v":0},{"$f":"IFERROR(IF($C147<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A146)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1),0)","v":0},{"$f":"IFERROR(IF($C147<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A146)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1),0)","v":0},{"$f":"IFERROR(IF($C147<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A146)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1),0)","v":0},{"$f":"IFERROR(IF($C147<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A146)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1),0)","v":0},{"$f":"IFERROR(IF($C147<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A146)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM147,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV147,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC147,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN147,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW147,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD147,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO147,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX147,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE147,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP147,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY147,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF147,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ147,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ147,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG147,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR147,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA147,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH147,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ147=1,$BL147,$BK147),1)","v":0},0,null,{"$f":"CR148+(AQ147-CR148*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ147-CR148*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR147*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ147,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ147,Berekening!BH147))-BS147","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A147,0,Berekening!CW147)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A147,0,Berekening!CY147)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ147,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ147,Berekening!BH147))-CP147","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A147,0,Berekening!DB147)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A147,0,Berekening!DD147)","v":0}]
[145,12,"2033-06-30",{"$f":"DAYS360(Quickscan!$F$28,C148)/360","v":53.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D148<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D148>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C148,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C148,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C148,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C148)/360","v":133.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K148<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K148>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C148,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C148,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C148, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC148, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC148,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC148,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC148,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB148=Berekening!AC148),AND(AC148>=20000,AC148<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D148<Quickscan!$F$31,$R148,$S148),$R148)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K148<Quickscan!$H$31,$R148,$S148), $R148)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D148<Quickscan!$F$31,W148,X148),W148)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K148<Quickscan!$H$31,W148,X148), W148)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C148), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C148, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS148=Berekening!AT148),AND(AT148>=20000,AT148<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D148<Quickscan!$F$31,$T148,$U148),$T148)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K148<Quickscan!$H$31,$T148,$U148), $T148)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D148<Quickscan!$F$31,Y148,Z148),Y148)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K148<Quickscan!$H$31,Y148,Z148), Y148)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C148), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C148, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I148,P148)=I148,IF(Quickscan!$F$32<10.5,IF(D148>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K148>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C148<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1),0)","v":0},{"$f":"IFERROR(IF($C148<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1),0)","v":0},{"$f":"IFERROR(IF($C148<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ148=1,$BL148,$BK148),1),0)","v":0},{"$f":"IFERROR(IF($C148<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ148=1,$BL148,$BK148),1),0)","v":0},{"$f":"IFERROR(IF($C148<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ148=1,$BL148,$BK148),1),0)","v":0},{"$f":"IFERROR(IF($C148<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ148=1,$BL148,$BK148),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C148<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1),0)","v":0},{"$f":"IFERROR(IF($C148<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1),0)","v":0},{"$f":"IFERROR(IF($C148<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1),0)","v":0},{"$f":"IFERROR(IF($C148<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1),0)","v":0},{"$f":"IFERROR(IF($C148<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1),0)","v":0},{"$f":"IFERROR(IF($C148<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1),0)","v":0},null,{"$f":"IFERROR(IF($C148<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A147)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1),0)","v":0},{"$f":"IFERROR(IF($C148<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A147)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1),0)","v":0},{"$f":"IFERROR(IF($C148<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A147)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1),0)","v":0},{"$f":"IFERROR(IF($C148<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A147)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1),0)","v":0},{"$f":"IFERROR(IF($C148<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A147)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1),0)","v":0},{"$f":"IFERROR(IF($C148<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A147)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM148,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV148,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC148,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN148,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW148,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD148,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO148,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX148,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE148,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP148,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY148,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF148,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ148,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ148,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG148,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR148,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA148,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH148,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ148=1,$BL148,$BK148),1)","v":0},0,null,{"$f":"CR149+(AQ148-CR149*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ148-CR149*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR148*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ148,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ148,Berekening!BH148))-BS148","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A148,0,Berekening!CW148)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A148,0,Berekening!CY148)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ148,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ148,Berekening!BH148))-CP148","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A148,0,Berekening!DB148)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A148,0,Berekening!DD148)","v":0}]
[146,12.083333333333334,"2033-07-31",{"$f":"DAYS360(Quickscan!$F$28,C149)/360","v":53.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D149<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D149>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C149,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C149,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C149,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C149)/360","v":133.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K149<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K149>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C149,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C149,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C149, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC149, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC149,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC149,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC149,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB149=Berekening!AC149),AND(AC149>=20000,AC149<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D149<Quickscan!$F$31,$R149,$S149),$R149)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K149<Quickscan!$H$31,$R149,$S149), $R149)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D149<Quickscan!$F$31,W149,X149),W149)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K149<Quickscan!$H$31,W149,X149), W149)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C149), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C149, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS149=Berekening!AT149),AND(AT149>=20000,AT149<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D149<Quickscan!$F$31,$T149,$U149),$T149)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K149<Quickscan!$H$31,$T149,$U149), $T149)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D149<Quickscan!$F$31,Y149,Z149),Y149)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K149<Quickscan!$H$31,Y149,Z149), Y149)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C149), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C149, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I149,P149)=I149,IF(Quickscan!$F$32<10.5,IF(D149>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K149>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C149<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1),0)","v":0},{"$f":"IFERROR(IF($C149<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1),0)","v":0},{"$f":"IFERROR(IF($C149<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ149=1,$BL149,$BK149),1),0)","v":0},{"$f":"IFERROR(IF($C149<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ149=1,$BL149,$BK149),1),0)","v":0},{"$f":"IFERROR(IF($C149<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ149=1,$BL149,$BK149),1),0)","v":0},{"$f":"IFERROR(IF($C149<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ149=1,$BL149,$BK149),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C149<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1),0)","v":0},{"$f":"IFERROR(IF($C149<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1),0)","v":0},{"$f":"IFERROR(IF($C149<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1),0)","v":0},{"$f":"IFERROR(IF($C149<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1),0)","v":0},{"$f":"IFERROR(IF($C149<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1),0)","v":0},{"$f":"IFERROR(IF($C149<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1),0)","v":0},null,{"$f":"IFERROR(IF($C149<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A148)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1),0)","v":0},{"$f":"IFERROR(IF($C149<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A148)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1),0)","v":0},{"$f":"IFERROR(IF($C149<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A148)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1),0)","v":0},{"$f":"IFERROR(IF($C149<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A148)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1),0)","v":0},{"$f":"IFERROR(IF($C149<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A148)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1),0)","v":0},{"$f":"IFERROR(IF($C149<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A148)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM149,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV149,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC149,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN149,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW149,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD149,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO149,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX149,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE149,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP149,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY149,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF149,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ149,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ149,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG149,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR149,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA149,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH149,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ149=1,$BL149,$BK149),1)","v":0},0,null,{"$f":"CR150+(AQ149-CR150*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ149-CR150*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR149*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ149,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ149,Berekening!BH149))-BS149","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A149,0,Berekening!CW149)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A149,0,Berekening!CY149)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ149,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ149,Berekening!BH149))-CP149","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A149,0,Berekening!DB149)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A149,0,Berekening!DD149)","v":0}]
[147,12.166666666666666,"2033-08-31",{"$f":"DAYS360(Quickscan!$F$28,C150)/360","v":53.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D150<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D150>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C150,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C150,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C150,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C150)/360","v":133.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K150<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K150>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C150,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C150,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C150, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC150, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC150,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC150,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC150,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB150=Berekening!AC150),AND(AC150>=20000,AC150<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D150<Quickscan!$F$31,$R150,$S150),$R150)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K150<Quickscan!$H$31,$R150,$S150), $R150)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D150<Quickscan!$F$31,W150,X150),W150)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K150<Quickscan!$H$31,W150,X150), W150)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C150), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C150, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS150=Berekening!AT150),AND(AT150>=20000,AT150<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D150<Quickscan!$F$31,$T150,$U150),$T150)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K150<Quickscan!$H$31,$T150,$U150), $T150)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D150<Quickscan!$F$31,Y150,Z150),Y150)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K150<Quickscan!$H$31,Y150,Z150), Y150)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C150), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C150, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I150,P150)=I150,IF(Quickscan!$F$32<10.5,IF(D150>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K150>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C150<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1),0)","v":0},{"$f":"IFERROR(IF($C150<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1),0)","v":0},{"$f":"IFERROR(IF($C150<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ150=1,$BL150,$BK150),1),0)","v":0},{"$f":"IFERROR(IF($C150<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ150=1,$BL150,$BK150),1),0)","v":0},{"$f":"IFERROR(IF($C150<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ150=1,$BL150,$BK150),1),0)","v":0},{"$f":"IFERROR(IF($C150<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ150=1,$BL150,$BK150),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C150<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1),0)","v":0},{"$f":"IFERROR(IF($C150<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1),0)","v":0},{"$f":"IFERROR(IF($C150<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1),0)","v":0},{"$f":"IFERROR(IF($C150<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1),0)","v":0},{"$f":"IFERROR(IF($C150<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1),0)","v":0},{"$f":"IFERROR(IF($C150<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1),0)","v":0},null,{"$f":"IFERROR(IF($C150<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A149)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1),0)","v":0},{"$f":"IFERROR(IF($C150<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A149)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1),0)","v":0},{"$f":"IFERROR(IF($C150<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A149)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1),0)","v":0},{"$f":"IFERROR(IF($C150<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A149)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1),0)","v":0},{"$f":"IFERROR(IF($C150<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A149)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1),0)","v":0},{"$f":"IFERROR(IF($C150<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A149)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM150,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV150,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC150,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN150,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW150,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD150,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO150,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX150,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE150,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP150,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY150,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF150,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ150,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ150,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG150,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR150,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA150,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH150,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ150=1,$BL150,$BK150),1)","v":0},0,null,{"$f":"CR151+(AQ150-CR151*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ150-CR151*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR150*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ150,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ150,Berekening!BH150))-BS150","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A150,0,Berekening!CW150)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A150,0,Berekening!CY150)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ150,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ150,Berekening!BH150))-CP150","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A150,0,Berekening!DB150)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A150,0,Berekening!DD150)","v":0}]
[148,12.25,"2033-09-30",{"$f":"DAYS360(Quickscan!$F$28,C151)/360","v":53.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D151<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D151>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C151,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C151,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C151,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C151)/360","v":133.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K151<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K151>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C151,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C151,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C151, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC151, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC151,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC151,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC151,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB151=Berekening!AC151),AND(AC151>=20000,AC151<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D151<Quickscan!$F$31,$R151,$S151),$R151)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K151<Quickscan!$H$31,$R151,$S151), $R151)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D151<Quickscan!$F$31,W151,X151),W151)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K151<Quickscan!$H$31,W151,X151), W151)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C151), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C151, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS151=Berekening!AT151),AND(AT151>=20000,AT151<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D151<Quickscan!$F$31,$T151,$U151),$T151)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K151<Quickscan!$H$31,$T151,$U151), $T151)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D151<Quickscan!$F$31,Y151,Z151),Y151)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K151<Quickscan!$H$31,Y151,Z151), Y151)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C151), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C151, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I151,P151)=I151,IF(Quickscan!$F$32<10.5,IF(D151>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K151>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C151<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1),0)","v":0},{"$f":"IFERROR(IF($C151<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1),0)","v":0},{"$f":"IFERROR(IF($C151<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ151=1,$BL151,$BK151),1),0)","v":0},{"$f":"IFERROR(IF($C151<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ151=1,$BL151,$BK151),1),0)","v":0},{"$f":"IFERROR(IF($C151<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ151=1,$BL151,$BK151),1),0)","v":0},{"$f":"IFERROR(IF($C151<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ151=1,$BL151,$BK151),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C151<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1),0)","v":0},{"$f":"IFERROR(IF($C151<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1),0)","v":0},{"$f":"IFERROR(IF($C151<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1),0)","v":0},{"$f":"IFERROR(IF($C151<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1),0)","v":0},{"$f":"IFERROR(IF($C151<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1),0)","v":0},{"$f":"IFERROR(IF($C151<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1),0)","v":0},null,{"$f":"IFERROR(IF($C151<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A150)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1),0)","v":0},{"$f":"IFERROR(IF($C151<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A150)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1),0)","v":0},{"$f":"IFERROR(IF($C151<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A150)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1),0)","v":0},{"$f":"IFERROR(IF($C151<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A150)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1),0)","v":0},{"$f":"IFERROR(IF($C151<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A150)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1),0)","v":0},{"$f":"IFERROR(IF($C151<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A150)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM151,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV151,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC151,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN151,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW151,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD151,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO151,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX151,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE151,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP151,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY151,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF151,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ151,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ151,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG151,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR151,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA151,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH151,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ151=1,$BL151,$BK151),1)","v":0},0,null,{"$f":"CR152+(AQ151-CR152*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ151-CR152*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR151*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ151,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ151,Berekening!BH151))-BS151","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A151,0,Berekening!CW151)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A151,0,Berekening!CY151)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ151,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ151,Berekening!BH151))-CP151","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A151,0,Berekening!DB151)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A151,0,Berekening!DD151)","v":0}]
[149,12.333333333333334,"2033-10-31",{"$f":"DAYS360(Quickscan!$F$28,C152)/360","v":53.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D152<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D152>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C152,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C152,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C152,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C152)/360","v":133.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K152<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K152>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C152,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C152,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C152, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC152, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC152,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC152,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC152,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB152=Berekening!AC152),AND(AC152>=20000,AC152<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D152<Quickscan!$F$31,$R152,$S152),$R152)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K152<Quickscan!$H$31,$R152,$S152), $R152)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D152<Quickscan!$F$31,W152,X152),W152)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K152<Quickscan!$H$31,W152,X152), W152)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C152), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C152, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS152=Berekening!AT152),AND(AT152>=20000,AT152<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D152<Quickscan!$F$31,$T152,$U152),$T152)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K152<Quickscan!$H$31,$T152,$U152), $T152)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D152<Quickscan!$F$31,Y152,Z152),Y152)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K152<Quickscan!$H$31,Y152,Z152), Y152)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C152), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C152, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I152,P152)=I152,IF(Quickscan!$F$32<10.5,IF(D152>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K152>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C152<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1),0)","v":0},{"$f":"IFERROR(IF($C152<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1),0)","v":0},{"$f":"IFERROR(IF($C152<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ152=1,$BL152,$BK152),1),0)","v":0},{"$f":"IFERROR(IF($C152<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ152=1,$BL152,$BK152),1),0)","v":0},{"$f":"IFERROR(IF($C152<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ152=1,$BL152,$BK152),1),0)","v":0},{"$f":"IFERROR(IF($C152<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ152=1,$BL152,$BK152),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C152<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1),0)","v":0},{"$f":"IFERROR(IF($C152<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1),0)","v":0},{"$f":"IFERROR(IF($C152<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1),0)","v":0},{"$f":"IFERROR(IF($C152<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1),0)","v":0},{"$f":"IFERROR(IF($C152<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1),0)","v":0},{"$f":"IFERROR(IF($C152<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1),0)","v":0},null,{"$f":"IFERROR(IF($C152<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A151)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1),0)","v":0},{"$f":"IFERROR(IF($C152<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A151)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1),0)","v":0},{"$f":"IFERROR(IF($C152<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A151)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1),0)","v":0},{"$f":"IFERROR(IF($C152<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A151)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1),0)","v":0},{"$f":"IFERROR(IF($C152<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A151)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1),0)","v":0},{"$f":"IFERROR(IF($C152<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A151)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM152,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV152,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC152,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN152,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW152,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD152,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO152,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX152,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE152,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP152,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY152,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF152,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ152,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ152,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG152,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR152,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA152,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH152,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ152=1,$BL152,$BK152),1)","v":0},0,null,{"$f":"CR153+(AQ152-CR153*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ152-CR153*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR152*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ152,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ152,Berekening!BH152))-BS152","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A152,0,Berekening!CW152)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A152,0,Berekening!CY152)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ152,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ152,Berekening!BH152))-CP152","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A152,0,Berekening!DB152)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A152,0,Berekening!DD152)","v":0}]
[150,12.416666666666666,"2033-11-30",{"$f":"DAYS360(Quickscan!$F$28,C153)/360","v":53.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D153<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D153>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C153,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C153,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C153,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C153)/360","v":133.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K153<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K153>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C153,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C153,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C153, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC153, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC153,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC153,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC153,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB153=Berekening!AC153),AND(AC153>=20000,AC153<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D153<Quickscan!$F$31,$R153,$S153),$R153)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K153<Quickscan!$H$31,$R153,$S153), $R153)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D153<Quickscan!$F$31,W153,X153),W153)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K153<Quickscan!$H$31,W153,X153), W153)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C153), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C153, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS153=Berekening!AT153),AND(AT153>=20000,AT153<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D153<Quickscan!$F$31,$T153,$U153),$T153)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K153<Quickscan!$H$31,$T153,$U153), $T153)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D153<Quickscan!$F$31,Y153,Z153),Y153)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K153<Quickscan!$H$31,Y153,Z153), Y153)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C153), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C153, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I153,P153)=I153,IF(Quickscan!$F$32<10.5,IF(D153>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K153>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C153<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1),0)","v":0},{"$f":"IFERROR(IF($C153<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1),0)","v":0},{"$f":"IFERROR(IF($C153<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ153=1,$BL153,$BK153),1),0)","v":0},{"$f":"IFERROR(IF($C153<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ153=1,$BL153,$BK153),1),0)","v":0},{"$f":"IFERROR(IF($C153<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ153=1,$BL153,$BK153),1),0)","v":0},{"$f":"IFERROR(IF($C153<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ153=1,$BL153,$BK153),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C153<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1),0)","v":0},{"$f":"IFERROR(IF($C153<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1),0)","v":0},{"$f":"IFERROR(IF($C153<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1),0)","v":0},{"$f":"IFERROR(IF($C153<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1),0)","v":0},{"$f":"IFERROR(IF($C153<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1),0)","v":0},{"$f":"IFERROR(IF($C153<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1),0)","v":0},null,{"$f":"IFERROR(IF($C153<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A152)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1),0)","v":0},{"$f":"IFERROR(IF($C153<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A152)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1),0)","v":0},{"$f":"IFERROR(IF($C153<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A152)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1),0)","v":0},{"$f":"IFERROR(IF($C153<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A152)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1),0)","v":0},{"$f":"IFERROR(IF($C153<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A152)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1),0)","v":0},{"$f":"IFERROR(IF($C153<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A152)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM153,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV153,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC153,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN153,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW153,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD153,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO153,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX153,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE153,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP153,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY153,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF153,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ153,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ153,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG153,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR153,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA153,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH153,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ153=1,$BL153,$BK153),1)","v":0},0,null,{"$f":"CR154+(AQ153-CR154*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ153-CR154*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR153*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ153,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ153,Berekening!BH153))-BS153","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A153,0,Berekening!CW153)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A153,0,Berekening!CY153)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ153,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ153,Berekening!BH153))-CP153","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A153,0,Berekening!DB153)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A153,0,Berekening!DD153)","v":0}]
[151,12.5,"2033-12-31",{"$f":"DAYS360(Quickscan!$F$28,C154)/360","v":54},{"$f":"IF(Quickscan!$F$32<10.5, IF(D154<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D154>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C154,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C154,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C154,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C154)/360","v":134.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K154<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K154>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C154,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C154,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C154, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC154, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC154,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC154,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC154,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB154=Berekening!AC154),AND(AC154>=20000,AC154<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D154<Quickscan!$F$31,$R154,$S154),$R154)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K154<Quickscan!$H$31,$R154,$S154), $R154)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D154<Quickscan!$F$31,W154,X154),W154)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K154<Quickscan!$H$31,W154,X154), W154)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C154), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C154, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS154=Berekening!AT154),AND(AT154>=20000,AT154<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D154<Quickscan!$F$31,$T154,$U154),$T154)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K154<Quickscan!$H$31,$T154,$U154), $T154)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D154<Quickscan!$F$31,Y154,Z154),Y154)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K154<Quickscan!$H$31,Y154,Z154), Y154)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C154), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C154, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I154,P154)=I154,IF(Quickscan!$F$32<10.5,IF(D154>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K154>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C154<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1),0)","v":0},{"$f":"IFERROR(IF($C154<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1),0)","v":0},{"$f":"IFERROR(IF($C154<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ154=1,$BL154,$BK154),1),0)","v":0},{"$f":"IFERROR(IF($C154<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ154=1,$BL154,$BK154),1),0)","v":0},{"$f":"IFERROR(IF($C154<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ154=1,$BL154,$BK154),1),0)","v":0},{"$f":"IFERROR(IF($C154<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ154=1,$BL154,$BK154),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C154<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1),0)","v":0},{"$f":"IFERROR(IF($C154<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1),0)","v":0},{"$f":"IFERROR(IF($C154<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1),0)","v":0},{"$f":"IFERROR(IF($C154<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1),0)","v":0},{"$f":"IFERROR(IF($C154<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1),0)","v":0},{"$f":"IFERROR(IF($C154<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1),0)","v":0},null,{"$f":"IFERROR(IF($C154<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A153)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1),0)","v":0},{"$f":"IFERROR(IF($C154<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A153)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1),0)","v":0},{"$f":"IFERROR(IF($C154<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A153)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1),0)","v":0},{"$f":"IFERROR(IF($C154<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A153)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1),0)","v":0},{"$f":"IFERROR(IF($C154<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A153)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1),0)","v":0},{"$f":"IFERROR(IF($C154<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A153)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM154,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV154,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC154,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN154,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW154,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD154,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO154,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX154,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE154,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP154,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY154,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF154,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ154,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ154,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG154,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR154,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA154,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH154,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ154=1,$BL154,$BK154),1)","v":0},0,null,{"$f":"CR155+(AQ154-CR155*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ154-CR155*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR154*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ154,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ154,Berekening!BH154))-BS154","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A154,0,Berekening!CW154)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A154,0,Berekening!CY154)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ154,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ154,Berekening!BH154))-CP154","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A154,0,Berekening!DB154)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A154,0,Berekening!DD154)","v":0}]
[152,12.583333333333334,"2034-01-31",{"$f":"DAYS360(Quickscan!$F$28,C155)/360","v":54.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D155<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D155>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C155,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C155,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C155,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C155)/360","v":134.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K155<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K155>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C155,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C155,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C155, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC155, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC155,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC155,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC155,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB155=Berekening!AC155),AND(AC155>=20000,AC155<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D155<Quickscan!$F$31,$R155,$S155),$R155)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K155<Quickscan!$H$31,$R155,$S155), $R155)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D155<Quickscan!$F$31,W155,X155),W155)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K155<Quickscan!$H$31,W155,X155), W155)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C155), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C155, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS155=Berekening!AT155),AND(AT155>=20000,AT155<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D155<Quickscan!$F$31,$T155,$U155),$T155)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K155<Quickscan!$H$31,$T155,$U155), $T155)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D155<Quickscan!$F$31,Y155,Z155),Y155)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K155<Quickscan!$H$31,Y155,Z155), Y155)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C155), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C155, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I155,P155)=I155,IF(Quickscan!$F$32<10.5,IF(D155>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K155>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C155<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1),0)","v":0},{"$f":"IFERROR(IF($C155<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1),0)","v":0},{"$f":"IFERROR(IF($C155<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ155=1,$BL155,$BK155),1),0)","v":0},{"$f":"IFERROR(IF($C155<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ155=1,$BL155,$BK155),1),0)","v":0},{"$f":"IFERROR(IF($C155<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ155=1,$BL155,$BK155),1),0)","v":0},{"$f":"IFERROR(IF($C155<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ155=1,$BL155,$BK155),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C155<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1),0)","v":0},{"$f":"IFERROR(IF($C155<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1),0)","v":0},{"$f":"IFERROR(IF($C155<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1),0)","v":0},{"$f":"IFERROR(IF($C155<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1),0)","v":0},{"$f":"IFERROR(IF($C155<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1),0)","v":0},{"$f":"IFERROR(IF($C155<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1),0)","v":0},null,{"$f":"IFERROR(IF($C155<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A154)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1),0)","v":0},{"$f":"IFERROR(IF($C155<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A154)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1),0)","v":0},{"$f":"IFERROR(IF($C155<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A154)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1),0)","v":0},{"$f":"IFERROR(IF($C155<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A154)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1),0)","v":0},{"$f":"IFERROR(IF($C155<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A154)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1),0)","v":0},{"$f":"IFERROR(IF($C155<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A154)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM155,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV155,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC155,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN155,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW155,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD155,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO155,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX155,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE155,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP155,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY155,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF155,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ155,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ155,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG155,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR155,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA155,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH155,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ155=1,$BL155,$BK155),1)","v":0},0,null,{"$f":"CR156+(AQ155-CR156*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ155-CR156*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR155*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ155,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ155,Berekening!BH155))-BS155","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A155,0,Berekening!CW155)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A155,0,Berekening!CY155)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ155,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ155,Berekening!BH155))-CP155","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A155,0,Berekening!DB155)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A155,0,Berekening!DD155)","v":0}]
[153,12.666666666666666,"2034-02-28",{"$f":"DAYS360(Quickscan!$F$28,C156)/360","v":54.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D156<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D156>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C156,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C156,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C156,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C156)/360","v":134.1611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K156<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K156>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C156,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C156,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C156, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC156, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC156,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC156,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC156,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB156=Berekening!AC156),AND(AC156>=20000,AC156<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D156<Quickscan!$F$31,$R156,$S156),$R156)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K156<Quickscan!$H$31,$R156,$S156), $R156)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D156<Quickscan!$F$31,W156,X156),W156)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K156<Quickscan!$H$31,W156,X156), W156)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C156), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C156, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS156=Berekening!AT156),AND(AT156>=20000,AT156<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D156<Quickscan!$F$31,$T156,$U156),$T156)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K156<Quickscan!$H$31,$T156,$U156), $T156)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D156<Quickscan!$F$31,Y156,Z156),Y156)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K156<Quickscan!$H$31,Y156,Z156), Y156)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C156), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C156, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I156,P156)=I156,IF(Quickscan!$F$32<10.5,IF(D156>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K156>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C156<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1),0)","v":0},{"$f":"IFERROR(IF($C156<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1),0)","v":0},{"$f":"IFERROR(IF($C156<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ156=1,$BL156,$BK156),1),0)","v":0},{"$f":"IFERROR(IF($C156<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ156=1,$BL156,$BK156),1),0)","v":0},{"$f":"IFERROR(IF($C156<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ156=1,$BL156,$BK156),1),0)","v":0},{"$f":"IFERROR(IF($C156<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ156=1,$BL156,$BK156),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C156<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1),0)","v":0},{"$f":"IFERROR(IF($C156<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1),0)","v":0},{"$f":"IFERROR(IF($C156<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1),0)","v":0},{"$f":"IFERROR(IF($C156<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1),0)","v":0},{"$f":"IFERROR(IF($C156<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1),0)","v":0},{"$f":"IFERROR(IF($C156<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1),0)","v":0},null,{"$f":"IFERROR(IF($C156<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A155)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1),0)","v":0},{"$f":"IFERROR(IF($C156<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A155)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1),0)","v":0},{"$f":"IFERROR(IF($C156<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A155)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1),0)","v":0},{"$f":"IFERROR(IF($C156<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A155)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1),0)","v":0},{"$f":"IFERROR(IF($C156<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A155)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1),0)","v":0},{"$f":"IFERROR(IF($C156<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A155)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM156,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV156,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC156,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN156,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW156,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD156,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO156,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX156,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE156,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP156,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY156,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF156,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ156,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ156,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG156,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR156,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA156,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH156,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ156=1,$BL156,$BK156),1)","v":0},0,null,{"$f":"CR157+(AQ156-CR157*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ156-CR157*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR156*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ156,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ156,Berekening!BH156))-BS156","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A156,0,Berekening!CW156)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A156,0,Berekening!CY156)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ156,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ156,Berekening!BH156))-CP156","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A156,0,Berekening!DB156)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A156,0,Berekening!DD156)","v":0}]
[154,12.75,"2034-03-31",{"$f":"DAYS360(Quickscan!$F$28,C157)/360","v":54.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D157<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D157>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C157,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C157,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C157,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C157)/360","v":134.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K157<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K157>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C157,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C157,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C157, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC157, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC157,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC157,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC157,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB157=Berekening!AC157),AND(AC157>=20000,AC157<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D157<Quickscan!$F$31,$R157,$S157),$R157)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K157<Quickscan!$H$31,$R157,$S157), $R157)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D157<Quickscan!$F$31,W157,X157),W157)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K157<Quickscan!$H$31,W157,X157), W157)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C157), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C157, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS157=Berekening!AT157),AND(AT157>=20000,AT157<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D157<Quickscan!$F$31,$T157,$U157),$T157)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K157<Quickscan!$H$31,$T157,$U157), $T157)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D157<Quickscan!$F$31,Y157,Z157),Y157)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K157<Quickscan!$H$31,Y157,Z157), Y157)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C157), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C157, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I157,P157)=I157,IF(Quickscan!$F$32<10.5,IF(D157>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K157>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C157<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1),0)","v":0},{"$f":"IFERROR(IF($C157<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1),0)","v":0},{"$f":"IFERROR(IF($C157<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ157=1,$BL157,$BK157),1),0)","v":0},{"$f":"IFERROR(IF($C157<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ157=1,$BL157,$BK157),1),0)","v":0},{"$f":"IFERROR(IF($C157<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ157=1,$BL157,$BK157),1),0)","v":0},{"$f":"IFERROR(IF($C157<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ157=1,$BL157,$BK157),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C157<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1),0)","v":0},{"$f":"IFERROR(IF($C157<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1),0)","v":0},{"$f":"IFERROR(IF($C157<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1),0)","v":0},{"$f":"IFERROR(IF($C157<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1),0)","v":0},{"$f":"IFERROR(IF($C157<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1),0)","v":0},{"$f":"IFERROR(IF($C157<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1),0)","v":0},null,{"$f":"IFERROR(IF($C157<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A156)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1),0)","v":0},{"$f":"IFERROR(IF($C157<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A156)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1),0)","v":0},{"$f":"IFERROR(IF($C157<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A156)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1),0)","v":0},{"$f":"IFERROR(IF($C157<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A156)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1),0)","v":0},{"$f":"IFERROR(IF($C157<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A156)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1),0)","v":0},{"$f":"IFERROR(IF($C157<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A156)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM157,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV157,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC157,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN157,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW157,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD157,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO157,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX157,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE157,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP157,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY157,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF157,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ157,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ157,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG157,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR157,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA157,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH157,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ157=1,$BL157,$BK157),1)","v":0},0,null,{"$f":"CR158+(AQ157-CR158*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ157-CR158*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR157*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ157,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ157,Berekening!BH157))-BS157","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A157,0,Berekening!CW157)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A157,0,Berekening!CY157)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ157,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ157,Berekening!BH157))-CP157","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A157,0,Berekening!DB157)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A157,0,Berekening!DD157)","v":0}]
[155,12.833333333333334,"2034-04-30",{"$f":"DAYS360(Quickscan!$F$28,C158)/360","v":54.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D158<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D158>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C158,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C158,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C158,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C158)/360","v":134.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K158<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K158>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C158,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C158,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C158, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC158, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC158,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC158,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC158,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB158=Berekening!AC158),AND(AC158>=20000,AC158<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D158<Quickscan!$F$31,$R158,$S158),$R158)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K158<Quickscan!$H$31,$R158,$S158), $R158)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D158<Quickscan!$F$31,W158,X158),W158)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K158<Quickscan!$H$31,W158,X158), W158)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C158), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C158, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS158=Berekening!AT158),AND(AT158>=20000,AT158<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D158<Quickscan!$F$31,$T158,$U158),$T158)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K158<Quickscan!$H$31,$T158,$U158), $T158)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D158<Quickscan!$F$31,Y158,Z158),Y158)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K158<Quickscan!$H$31,Y158,Z158), Y158)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C158), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C158, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I158,P158)=I158,IF(Quickscan!$F$32<10.5,IF(D158>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K158>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C158<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1),0)","v":0},{"$f":"IFERROR(IF($C158<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1),0)","v":0},{"$f":"IFERROR(IF($C158<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ158=1,$BL158,$BK158),1),0)","v":0},{"$f":"IFERROR(IF($C158<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ158=1,$BL158,$BK158),1),0)","v":0},{"$f":"IFERROR(IF($C158<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ158=1,$BL158,$BK158),1),0)","v":0},{"$f":"IFERROR(IF($C158<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ158=1,$BL158,$BK158),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C158<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1),0)","v":0},{"$f":"IFERROR(IF($C158<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1),0)","v":0},{"$f":"IFERROR(IF($C158<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1),0)","v":0},{"$f":"IFERROR(IF($C158<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1),0)","v":0},{"$f":"IFERROR(IF($C158<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1),0)","v":0},{"$f":"IFERROR(IF($C158<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1),0)","v":0},null,{"$f":"IFERROR(IF($C158<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A157)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1),0)","v":0},{"$f":"IFERROR(IF($C158<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A157)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1),0)","v":0},{"$f":"IFERROR(IF($C158<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A157)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1),0)","v":0},{"$f":"IFERROR(IF($C158<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A157)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1),0)","v":0},{"$f":"IFERROR(IF($C158<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A157)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1),0)","v":0},{"$f":"IFERROR(IF($C158<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A157)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM158,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV158,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC158,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN158,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW158,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD158,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO158,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX158,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE158,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP158,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY158,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF158,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ158,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ158,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG158,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR158,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA158,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH158,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ158=1,$BL158,$BK158),1)","v":0},0,null,{"$f":"CR159+(AQ158-CR159*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ158-CR159*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR158*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ158,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ158,Berekening!BH158))-BS158","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A158,0,Berekening!CW158)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A158,0,Berekening!CY158)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ158,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ158,Berekening!BH158))-CP158","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A158,0,Berekening!DB158)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A158,0,Berekening!DD158)","v":0}]
[156,12.916666666666666,"2034-05-31",{"$f":"DAYS360(Quickscan!$F$28,C159)/360","v":54.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D159<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D159>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C159,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C159,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C159,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C159)/360","v":134.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K159<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K159>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C159,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C159,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C159, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC159, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC159,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC159,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC159,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB159=Berekening!AC159),AND(AC159>=20000,AC159<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D159<Quickscan!$F$31,$R159,$S159),$R159)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K159<Quickscan!$H$31,$R159,$S159), $R159)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D159<Quickscan!$F$31,W159,X159),W159)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K159<Quickscan!$H$31,W159,X159), W159)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C159), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C159, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS159=Berekening!AT159),AND(AT159>=20000,AT159<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D159<Quickscan!$F$31,$T159,$U159),$T159)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K159<Quickscan!$H$31,$T159,$U159), $T159)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D159<Quickscan!$F$31,Y159,Z159),Y159)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K159<Quickscan!$H$31,Y159,Z159), Y159)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C159), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C159, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I159,P159)=I159,IF(Quickscan!$F$32<10.5,IF(D159>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K159>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C159<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1),0)","v":0},{"$f":"IFERROR(IF($C159<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1),0)","v":0},{"$f":"IFERROR(IF($C159<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ159=1,$BL159,$BK159),1),0)","v":0},{"$f":"IFERROR(IF($C159<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ159=1,$BL159,$BK159),1),0)","v":0},{"$f":"IFERROR(IF($C159<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ159=1,$BL159,$BK159),1),0)","v":0},{"$f":"IFERROR(IF($C159<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ159=1,$BL159,$BK159),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C159<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1),0)","v":0},{"$f":"IFERROR(IF($C159<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1),0)","v":0},{"$f":"IFERROR(IF($C159<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1),0)","v":0},{"$f":"IFERROR(IF($C159<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1),0)","v":0},{"$f":"IFERROR(IF($C159<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1),0)","v":0},{"$f":"IFERROR(IF($C159<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1),0)","v":0},null,{"$f":"IFERROR(IF($C159<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A158)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1),0)","v":0},{"$f":"IFERROR(IF($C159<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A158)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1),0)","v":0},{"$f":"IFERROR(IF($C159<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A158)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1),0)","v":0},{"$f":"IFERROR(IF($C159<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A158)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1),0)","v":0},{"$f":"IFERROR(IF($C159<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A158)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1),0)","v":0},{"$f":"IFERROR(IF($C159<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A158)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM159,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV159,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC159,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN159,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW159,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD159,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO159,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX159,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE159,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP159,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY159,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF159,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ159,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ159,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG159,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR159,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA159,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH159,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ159=1,$BL159,$BK159),1)","v":0},0,null,{"$f":"CR160+(AQ159-CR160*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ159-CR160*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR159*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ159,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ159,Berekening!BH159))-BS159","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A159,0,Berekening!CW159)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A159,0,Berekening!CY159)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ159,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ159,Berekening!BH159))-CP159","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A159,0,Berekening!DB159)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A159,0,Berekening!DD159)","v":0}]
[157,13,"2034-06-30",{"$f":"DAYS360(Quickscan!$F$28,C160)/360","v":54.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D160<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D160>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C160,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C160,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C160,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C160)/360","v":134.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K160<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K160>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C160,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C160,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C160, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC160, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC160,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC160,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC160,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB160=Berekening!AC160),AND(AC160>=20000,AC160<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D160<Quickscan!$F$31,$R160,$S160),$R160)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K160<Quickscan!$H$31,$R160,$S160), $R160)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D160<Quickscan!$F$31,W160,X160),W160)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K160<Quickscan!$H$31,W160,X160), W160)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C160), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C160, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS160=Berekening!AT160),AND(AT160>=20000,AT160<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D160<Quickscan!$F$31,$T160,$U160),$T160)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K160<Quickscan!$H$31,$T160,$U160), $T160)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D160<Quickscan!$F$31,Y160,Z160),Y160)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K160<Quickscan!$H$31,Y160,Z160), Y160)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C160), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C160, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I160,P160)=I160,IF(Quickscan!$F$32<10.5,IF(D160>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K160>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C160<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1),0)","v":0},{"$f":"IFERROR(IF($C160<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1),0)","v":0},{"$f":"IFERROR(IF($C160<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ160=1,$BL160,$BK160),1),0)","v":0},{"$f":"IFERROR(IF($C160<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ160=1,$BL160,$BK160),1),0)","v":0},{"$f":"IFERROR(IF($C160<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ160=1,$BL160,$BK160),1),0)","v":0},{"$f":"IFERROR(IF($C160<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ160=1,$BL160,$BK160),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C160<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1),0)","v":0},{"$f":"IFERROR(IF($C160<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1),0)","v":0},{"$f":"IFERROR(IF($C160<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1),0)","v":0},{"$f":"IFERROR(IF($C160<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1),0)","v":0},{"$f":"IFERROR(IF($C160<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1),0)","v":0},{"$f":"IFERROR(IF($C160<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1),0)","v":0},null,{"$f":"IFERROR(IF($C160<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A159)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1),0)","v":0},{"$f":"IFERROR(IF($C160<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A159)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1),0)","v":0},{"$f":"IFERROR(IF($C160<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A159)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1),0)","v":0},{"$f":"IFERROR(IF($C160<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A159)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1),0)","v":0},{"$f":"IFERROR(IF($C160<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A159)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1),0)","v":0},{"$f":"IFERROR(IF($C160<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A159)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM160,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV160,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC160,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN160,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW160,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD160,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO160,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX160,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE160,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP160,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY160,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF160,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ160,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ160,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG160,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR160,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA160,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH160,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ160=1,$BL160,$BK160),1)","v":0},0,null,{"$f":"CR161+(AQ160-CR161*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ160-CR161*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR160*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ160,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ160,Berekening!BH160))-BS160","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A160,0,Berekening!CW160)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A160,0,Berekening!CY160)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ160,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ160,Berekening!BH160))-CP160","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A160,0,Berekening!DB160)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A160,0,Berekening!DD160)","v":0}]
[158,13.083333333333334,"2034-07-31",{"$f":"DAYS360(Quickscan!$F$28,C161)/360","v":54.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D161<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D161>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C161,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C161,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C161,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C161)/360","v":134.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K161<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K161>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C161,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C161,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C161, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC161, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC161,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC161,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC161,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB161=Berekening!AC161),AND(AC161>=20000,AC161<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D161<Quickscan!$F$31,$R161,$S161),$R161)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K161<Quickscan!$H$31,$R161,$S161), $R161)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D161<Quickscan!$F$31,W161,X161),W161)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K161<Quickscan!$H$31,W161,X161), W161)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C161), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C161, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS161=Berekening!AT161),AND(AT161>=20000,AT161<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D161<Quickscan!$F$31,$T161,$U161),$T161)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K161<Quickscan!$H$31,$T161,$U161), $T161)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D161<Quickscan!$F$31,Y161,Z161),Y161)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K161<Quickscan!$H$31,Y161,Z161), Y161)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C161), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C161, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I161,P161)=I161,IF(Quickscan!$F$32<10.5,IF(D161>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K161>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C161<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1),0)","v":0},{"$f":"IFERROR(IF($C161<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1),0)","v":0},{"$f":"IFERROR(IF($C161<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ161=1,$BL161,$BK161),1),0)","v":0},{"$f":"IFERROR(IF($C161<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ161=1,$BL161,$BK161),1),0)","v":0},{"$f":"IFERROR(IF($C161<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ161=1,$BL161,$BK161),1),0)","v":0},{"$f":"IFERROR(IF($C161<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ161=1,$BL161,$BK161),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C161<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1),0)","v":0},{"$f":"IFERROR(IF($C161<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1),0)","v":0},{"$f":"IFERROR(IF($C161<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1),0)","v":0},{"$f":"IFERROR(IF($C161<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1),0)","v":0},{"$f":"IFERROR(IF($C161<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1),0)","v":0},{"$f":"IFERROR(IF($C161<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1),0)","v":0},null,{"$f":"IFERROR(IF($C161<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A160)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1),0)","v":0},{"$f":"IFERROR(IF($C161<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A160)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1),0)","v":0},{"$f":"IFERROR(IF($C161<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A160)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1),0)","v":0},{"$f":"IFERROR(IF($C161<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A160)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1),0)","v":0},{"$f":"IFERROR(IF($C161<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A160)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1),0)","v":0},{"$f":"IFERROR(IF($C161<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A160)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM161,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV161,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC161,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN161,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW161,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD161,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO161,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX161,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE161,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP161,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY161,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF161,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ161,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ161,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG161,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR161,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA161,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH161,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ161=1,$BL161,$BK161),1)","v":0},0,null,{"$f":"CR162+(AQ161-CR162*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ161-CR162*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR161*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ161,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ161,Berekening!BH161))-BS161","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A161,0,Berekening!CW161)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A161,0,Berekening!CY161)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ161,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ161,Berekening!BH161))-CP161","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A161,0,Berekening!DB161)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A161,0,Berekening!DD161)","v":0}]
[159,13.166666666666666,"2034-08-31",{"$f":"DAYS360(Quickscan!$F$28,C162)/360","v":54.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D162<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D162>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C162,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C162,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C162,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C162)/360","v":134.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K162<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K162>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C162,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C162,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C162, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC162, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC162,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC162,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC162,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB162=Berekening!AC162),AND(AC162>=20000,AC162<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D162<Quickscan!$F$31,$R162,$S162),$R162)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K162<Quickscan!$H$31,$R162,$S162), $R162)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D162<Quickscan!$F$31,W162,X162),W162)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K162<Quickscan!$H$31,W162,X162), W162)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C162), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C162, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS162=Berekening!AT162),AND(AT162>=20000,AT162<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D162<Quickscan!$F$31,$T162,$U162),$T162)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K162<Quickscan!$H$31,$T162,$U162), $T162)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D162<Quickscan!$F$31,Y162,Z162),Y162)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K162<Quickscan!$H$31,Y162,Z162), Y162)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C162), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C162, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I162,P162)=I162,IF(Quickscan!$F$32<10.5,IF(D162>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K162>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C162<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1),0)","v":0},{"$f":"IFERROR(IF($C162<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1),0)","v":0},{"$f":"IFERROR(IF($C162<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ162=1,$BL162,$BK162),1),0)","v":0},{"$f":"IFERROR(IF($C162<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ162=1,$BL162,$BK162),1),0)","v":0},{"$f":"IFERROR(IF($C162<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ162=1,$BL162,$BK162),1),0)","v":0},{"$f":"IFERROR(IF($C162<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ162=1,$BL162,$BK162),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C162<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1),0)","v":0},{"$f":"IFERROR(IF($C162<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1),0)","v":0},{"$f":"IFERROR(IF($C162<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1),0)","v":0},{"$f":"IFERROR(IF($C162<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1),0)","v":0},{"$f":"IFERROR(IF($C162<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1),0)","v":0},{"$f":"IFERROR(IF($C162<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1),0)","v":0},null,{"$f":"IFERROR(IF($C162<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A161)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1),0)","v":0},{"$f":"IFERROR(IF($C162<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A161)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1),0)","v":0},{"$f":"IFERROR(IF($C162<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A161)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1),0)","v":0},{"$f":"IFERROR(IF($C162<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A161)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1),0)","v":0},{"$f":"IFERROR(IF($C162<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A161)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1),0)","v":0},{"$f":"IFERROR(IF($C162<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A161)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM162,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV162,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC162,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN162,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW162,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD162,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO162,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX162,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE162,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP162,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY162,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF162,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ162,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ162,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG162,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR162,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA162,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH162,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ162=1,$BL162,$BK162),1)","v":0},0,null,{"$f":"CR163+(AQ162-CR163*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ162-CR163*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR162*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ162,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ162,Berekening!BH162))-BS162","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A162,0,Berekening!CW162)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A162,0,Berekening!CY162)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ162,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ162,Berekening!BH162))-CP162","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A162,0,Berekening!DB162)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A162,0,Berekening!DD162)","v":0}]
[160,13.25,"2034-09-30",{"$f":"DAYS360(Quickscan!$F$28,C163)/360","v":54.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D163<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D163>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C163,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C163,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C163,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C163)/360","v":134.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K163<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K163>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C163,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C163,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C163, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC163, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC163,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC163,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC163,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB163=Berekening!AC163),AND(AC163>=20000,AC163<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D163<Quickscan!$F$31,$R163,$S163),$R163)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K163<Quickscan!$H$31,$R163,$S163), $R163)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D163<Quickscan!$F$31,W163,X163),W163)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K163<Quickscan!$H$31,W163,X163), W163)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C163), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C163, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS163=Berekening!AT163),AND(AT163>=20000,AT163<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D163<Quickscan!$F$31,$T163,$U163),$T163)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K163<Quickscan!$H$31,$T163,$U163), $T163)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D163<Quickscan!$F$31,Y163,Z163),Y163)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K163<Quickscan!$H$31,Y163,Z163), Y163)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C163), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C163, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I163,P163)=I163,IF(Quickscan!$F$32<10.5,IF(D163>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K163>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C163<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1),0)","v":0},{"$f":"IFERROR(IF($C163<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1),0)","v":0},{"$f":"IFERROR(IF($C163<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ163=1,$BL163,$BK163),1),0)","v":0},{"$f":"IFERROR(IF($C163<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ163=1,$BL163,$BK163),1),0)","v":0},{"$f":"IFERROR(IF($C163<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ163=1,$BL163,$BK163),1),0)","v":0},{"$f":"IFERROR(IF($C163<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ163=1,$BL163,$BK163),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C163<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1),0)","v":0},{"$f":"IFERROR(IF($C163<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1),0)","v":0},{"$f":"IFERROR(IF($C163<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1),0)","v":0},{"$f":"IFERROR(IF($C163<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1),0)","v":0},{"$f":"IFERROR(IF($C163<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1),0)","v":0},{"$f":"IFERROR(IF($C163<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1),0)","v":0},null,{"$f":"IFERROR(IF($C163<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A162)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1),0)","v":0},{"$f":"IFERROR(IF($C163<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A162)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1),0)","v":0},{"$f":"IFERROR(IF($C163<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A162)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1),0)","v":0},{"$f":"IFERROR(IF($C163<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A162)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1),0)","v":0},{"$f":"IFERROR(IF($C163<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A162)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1),0)","v":0},{"$f":"IFERROR(IF($C163<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A162)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM163,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV163,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC163,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN163,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW163,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD163,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO163,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX163,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE163,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP163,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY163,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF163,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ163,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ163,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG163,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR163,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA163,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH163,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ163=1,$BL163,$BK163),1)","v":0},0,null,{"$f":"CR164+(AQ163-CR164*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ163-CR164*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR163*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ163,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ163,Berekening!BH163))-BS163","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A163,0,Berekening!CW163)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A163,0,Berekening!CY163)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ163,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ163,Berekening!BH163))-CP163","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A163,0,Berekening!DB163)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A163,0,Berekening!DD163)","v":0}]
[161,13.333333333333334,"2034-10-31",{"$f":"DAYS360(Quickscan!$F$28,C164)/360","v":54.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D164<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D164>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C164,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C164,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C164,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C164)/360","v":134.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K164<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K164>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C164,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C164,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C164, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC164, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC164,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC164,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC164,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB164=Berekening!AC164),AND(AC164>=20000,AC164<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D164<Quickscan!$F$31,$R164,$S164),$R164)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K164<Quickscan!$H$31,$R164,$S164), $R164)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D164<Quickscan!$F$31,W164,X164),W164)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K164<Quickscan!$H$31,W164,X164), W164)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C164), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C164, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS164=Berekening!AT164),AND(AT164>=20000,AT164<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D164<Quickscan!$F$31,$T164,$U164),$T164)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K164<Quickscan!$H$31,$T164,$U164), $T164)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D164<Quickscan!$F$31,Y164,Z164),Y164)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K164<Quickscan!$H$31,Y164,Z164), Y164)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C164), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C164, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I164,P164)=I164,IF(Quickscan!$F$32<10.5,IF(D164>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K164>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C164<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1),0)","v":0},{"$f":"IFERROR(IF($C164<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1),0)","v":0},{"$f":"IFERROR(IF($C164<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ164=1,$BL164,$BK164),1),0)","v":0},{"$f":"IFERROR(IF($C164<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ164=1,$BL164,$BK164),1),0)","v":0},{"$f":"IFERROR(IF($C164<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ164=1,$BL164,$BK164),1),0)","v":0},{"$f":"IFERROR(IF($C164<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ164=1,$BL164,$BK164),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C164<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1),0)","v":0},{"$f":"IFERROR(IF($C164<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1),0)","v":0},{"$f":"IFERROR(IF($C164<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1),0)","v":0},{"$f":"IFERROR(IF($C164<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1),0)","v":0},{"$f":"IFERROR(IF($C164<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1),0)","v":0},{"$f":"IFERROR(IF($C164<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1),0)","v":0},null,{"$f":"IFERROR(IF($C164<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A163)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1),0)","v":0},{"$f":"IFERROR(IF($C164<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A163)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1),0)","v":0},{"$f":"IFERROR(IF($C164<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A163)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1),0)","v":0},{"$f":"IFERROR(IF($C164<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A163)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1),0)","v":0},{"$f":"IFERROR(IF($C164<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A163)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1),0)","v":0},{"$f":"IFERROR(IF($C164<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A163)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM164,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV164,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC164,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN164,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW164,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD164,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO164,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX164,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE164,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP164,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY164,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF164,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ164,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ164,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG164,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR164,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA164,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH164,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ164=1,$BL164,$BK164),1)","v":0},0,null,{"$f":"CR165+(AQ164-CR165*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ164-CR165*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR164*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ164,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ164,Berekening!BH164))-BS164","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A164,0,Berekening!CW164)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A164,0,Berekening!CY164)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ164,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ164,Berekening!BH164))-CP164","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A164,0,Berekening!DB164)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A164,0,Berekening!DD164)","v":0}]
[162,13.416666666666666,"2034-11-30",{"$f":"DAYS360(Quickscan!$F$28,C165)/360","v":54.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D165<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D165>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C165,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C165,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C165,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C165)/360","v":134.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K165<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K165>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C165,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C165,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C165, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC165, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC165,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC165,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC165,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB165=Berekening!AC165),AND(AC165>=20000,AC165<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D165<Quickscan!$F$31,$R165,$S165),$R165)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K165<Quickscan!$H$31,$R165,$S165), $R165)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D165<Quickscan!$F$31,W165,X165),W165)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K165<Quickscan!$H$31,W165,X165), W165)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C165), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C165, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS165=Berekening!AT165),AND(AT165>=20000,AT165<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D165<Quickscan!$F$31,$T165,$U165),$T165)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K165<Quickscan!$H$31,$T165,$U165), $T165)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D165<Quickscan!$F$31,Y165,Z165),Y165)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K165<Quickscan!$H$31,Y165,Z165), Y165)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C165), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C165, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I165,P165)=I165,IF(Quickscan!$F$32<10.5,IF(D165>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K165>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C165<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1),0)","v":0},{"$f":"IFERROR(IF($C165<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1),0)","v":0},{"$f":"IFERROR(IF($C165<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ165=1,$BL165,$BK165),1),0)","v":0},{"$f":"IFERROR(IF($C165<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ165=1,$BL165,$BK165),1),0)","v":0},{"$f":"IFERROR(IF($C165<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ165=1,$BL165,$BK165),1),0)","v":0},{"$f":"IFERROR(IF($C165<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ165=1,$BL165,$BK165),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C165<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1),0)","v":0},{"$f":"IFERROR(IF($C165<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1),0)","v":0},{"$f":"IFERROR(IF($C165<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1),0)","v":0},{"$f":"IFERROR(IF($C165<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1),0)","v":0},{"$f":"IFERROR(IF($C165<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1),0)","v":0},{"$f":"IFERROR(IF($C165<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1),0)","v":0},null,{"$f":"IFERROR(IF($C165<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A164)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1),0)","v":0},{"$f":"IFERROR(IF($C165<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A164)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1),0)","v":0},{"$f":"IFERROR(IF($C165<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A164)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1),0)","v":0},{"$f":"IFERROR(IF($C165<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A164)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1),0)","v":0},{"$f":"IFERROR(IF($C165<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A164)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1),0)","v":0},{"$f":"IFERROR(IF($C165<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A164)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM165,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV165,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC165,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN165,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW165,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD165,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO165,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX165,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE165,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP165,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY165,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF165,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ165,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ165,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG165,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR165,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA165,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH165,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ165=1,$BL165,$BK165),1)","v":0},0,null,{"$f":"CR166+(AQ165-CR166*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ165-CR166*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR165*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ165,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ165,Berekening!BH165))-BS165","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A165,0,Berekening!CW165)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A165,0,Berekening!CY165)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ165,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ165,Berekening!BH165))-CP165","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A165,0,Berekening!DB165)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A165,0,Berekening!DD165)","v":0}]
[163,13.5,"2034-12-31",{"$f":"DAYS360(Quickscan!$F$28,C166)/360","v":55},{"$f":"IF(Quickscan!$F$32<10.5, IF(D166<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D166>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C166,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C166,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C166,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C166)/360","v":135.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K166<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K166>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C166,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C166,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C166, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC166, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC166,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC166,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC166,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB166=Berekening!AC166),AND(AC166>=20000,AC166<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D166<Quickscan!$F$31,$R166,$S166),$R166)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K166<Quickscan!$H$31,$R166,$S166), $R166)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D166<Quickscan!$F$31,W166,X166),W166)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K166<Quickscan!$H$31,W166,X166), W166)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C166), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C166, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS166=Berekening!AT166),AND(AT166>=20000,AT166<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D166<Quickscan!$F$31,$T166,$U166),$T166)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K166<Quickscan!$H$31,$T166,$U166), $T166)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D166<Quickscan!$F$31,Y166,Z166),Y166)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K166<Quickscan!$H$31,Y166,Z166), Y166)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C166), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C166, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I166,P166)=I166,IF(Quickscan!$F$32<10.5,IF(D166>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K166>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C166<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1),0)","v":0},{"$f":"IFERROR(IF($C166<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1),0)","v":0},{"$f":"IFERROR(IF($C166<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ166=1,$BL166,$BK166),1),0)","v":0},{"$f":"IFERROR(IF($C166<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ166=1,$BL166,$BK166),1),0)","v":0},{"$f":"IFERROR(IF($C166<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ166=1,$BL166,$BK166),1),0)","v":0},{"$f":"IFERROR(IF($C166<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ166=1,$BL166,$BK166),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C166<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1),0)","v":0},{"$f":"IFERROR(IF($C166<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1),0)","v":0},{"$f":"IFERROR(IF($C166<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1),0)","v":0},{"$f":"IFERROR(IF($C166<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1),0)","v":0},{"$f":"IFERROR(IF($C166<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1),0)","v":0},{"$f":"IFERROR(IF($C166<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1),0)","v":0},null,{"$f":"IFERROR(IF($C166<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A165)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1),0)","v":0},{"$f":"IFERROR(IF($C166<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A165)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1),0)","v":0},{"$f":"IFERROR(IF($C166<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A165)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1),0)","v":0},{"$f":"IFERROR(IF($C166<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A165)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1),0)","v":0},{"$f":"IFERROR(IF($C166<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A165)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1),0)","v":0},{"$f":"IFERROR(IF($C166<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A165)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM166,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV166,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC166,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN166,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW166,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD166,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO166,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX166,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE166,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP166,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY166,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF166,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ166,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ166,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG166,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR166,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA166,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH166,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ166=1,$BL166,$BK166),1)","v":0},0,null,{"$f":"CR167+(AQ166-CR167*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ166-CR167*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR166*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ166,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ166,Berekening!BH166))-BS166","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A166,0,Berekening!CW166)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A166,0,Berekening!CY166)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ166,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ166,Berekening!BH166))-CP166","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A166,0,Berekening!DB166)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A166,0,Berekening!DD166)","v":0}]
[164,13.583333333333334,"2035-01-31",{"$f":"DAYS360(Quickscan!$F$28,C167)/360","v":55.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D167<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D167>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C167,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C167,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C167,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C167)/360","v":135.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K167<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K167>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C167,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C167,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C167, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC167, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC167,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC167,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC167,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB167=Berekening!AC167),AND(AC167>=20000,AC167<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D167<Quickscan!$F$31,$R167,$S167),$R167)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K167<Quickscan!$H$31,$R167,$S167), $R167)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D167<Quickscan!$F$31,W167,X167),W167)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K167<Quickscan!$H$31,W167,X167), W167)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C167), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C167, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS167=Berekening!AT167),AND(AT167>=20000,AT167<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D167<Quickscan!$F$31,$T167,$U167),$T167)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K167<Quickscan!$H$31,$T167,$U167), $T167)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D167<Quickscan!$F$31,Y167,Z167),Y167)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K167<Quickscan!$H$31,Y167,Z167), Y167)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C167), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C167, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I167,P167)=I167,IF(Quickscan!$F$32<10.5,IF(D167>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K167>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C167<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1),0)","v":0},{"$f":"IFERROR(IF($C167<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1),0)","v":0},{"$f":"IFERROR(IF($C167<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ167=1,$BL167,$BK167),1),0)","v":0},{"$f":"IFERROR(IF($C167<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ167=1,$BL167,$BK167),1),0)","v":0},{"$f":"IFERROR(IF($C167<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ167=1,$BL167,$BK167),1),0)","v":0},{"$f":"IFERROR(IF($C167<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ167=1,$BL167,$BK167),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C167<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1),0)","v":0},{"$f":"IFERROR(IF($C167<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1),0)","v":0},{"$f":"IFERROR(IF($C167<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1),0)","v":0},{"$f":"IFERROR(IF($C167<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1),0)","v":0},{"$f":"IFERROR(IF($C167<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1),0)","v":0},{"$f":"IFERROR(IF($C167<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1),0)","v":0},null,{"$f":"IFERROR(IF($C167<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A166)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1),0)","v":0},{"$f":"IFERROR(IF($C167<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A166)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1),0)","v":0},{"$f":"IFERROR(IF($C167<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A166)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1),0)","v":0},{"$f":"IFERROR(IF($C167<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A166)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1),0)","v":0},{"$f":"IFERROR(IF($C167<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A166)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1),0)","v":0},{"$f":"IFERROR(IF($C167<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A166)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM167,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV167,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC167,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN167,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW167,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD167,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO167,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX167,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE167,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP167,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY167,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF167,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ167,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ167,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG167,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR167,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA167,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH167,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ167=1,$BL167,$BK167),1)","v":0},0,null,{"$f":"CR168+(AQ167-CR168*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ167-CR168*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR167*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ167,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ167,Berekening!BH167))-BS167","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A167,0,Berekening!CW167)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A167,0,Berekening!CY167)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ167,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ167,Berekening!BH167))-CP167","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A167,0,Berekening!DB167)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A167,0,Berekening!DD167)","v":0}]
[165,13.666666666666666,"2035-02-28",{"$f":"DAYS360(Quickscan!$F$28,C168)/360","v":55.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D168<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D168>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C168,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C168,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C168,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C168)/360","v":135.1611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K168<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K168>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C168,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C168,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C168, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC168, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC168,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC168,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC168,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB168=Berekening!AC168),AND(AC168>=20000,AC168<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D168<Quickscan!$F$31,$R168,$S168),$R168)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K168<Quickscan!$H$31,$R168,$S168), $R168)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D168<Quickscan!$F$31,W168,X168),W168)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K168<Quickscan!$H$31,W168,X168), W168)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C168), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C168, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS168=Berekening!AT168),AND(AT168>=20000,AT168<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D168<Quickscan!$F$31,$T168,$U168),$T168)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K168<Quickscan!$H$31,$T168,$U168), $T168)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D168<Quickscan!$F$31,Y168,Z168),Y168)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K168<Quickscan!$H$31,Y168,Z168), Y168)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C168), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C168, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I168,P168)=I168,IF(Quickscan!$F$32<10.5,IF(D168>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K168>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C168<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1),0)","v":0},{"$f":"IFERROR(IF($C168<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1),0)","v":0},{"$f":"IFERROR(IF($C168<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ168=1,$BL168,$BK168),1),0)","v":0},{"$f":"IFERROR(IF($C168<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ168=1,$BL168,$BK168),1),0)","v":0},{"$f":"IFERROR(IF($C168<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ168=1,$BL168,$BK168),1),0)","v":0},{"$f":"IFERROR(IF($C168<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ168=1,$BL168,$BK168),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C168<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1),0)","v":0},{"$f":"IFERROR(IF($C168<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1),0)","v":0},{"$f":"IFERROR(IF($C168<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1),0)","v":0},{"$f":"IFERROR(IF($C168<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1),0)","v":0},{"$f":"IFERROR(IF($C168<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1),0)","v":0},{"$f":"IFERROR(IF($C168<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1),0)","v":0},null,{"$f":"IFERROR(IF($C168<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A167)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1),0)","v":0},{"$f":"IFERROR(IF($C168<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A167)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1),0)","v":0},{"$f":"IFERROR(IF($C168<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A167)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1),0)","v":0},{"$f":"IFERROR(IF($C168<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A167)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1),0)","v":0},{"$f":"IFERROR(IF($C168<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A167)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1),0)","v":0},{"$f":"IFERROR(IF($C168<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A167)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM168,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV168,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC168,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN168,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW168,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD168,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO168,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX168,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE168,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP168,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY168,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF168,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ168,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ168,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG168,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR168,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA168,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH168,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ168=1,$BL168,$BK168),1)","v":0},0,null,{"$f":"CR169+(AQ168-CR169*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ168-CR169*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR168*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ168,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ168,Berekening!BH168))-BS168","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A168,0,Berekening!CW168)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A168,0,Berekening!CY168)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ168,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ168,Berekening!BH168))-CP168","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A168,0,Berekening!DB168)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A168,0,Berekening!DD168)","v":0}]
[166,13.75,"2035-03-31",{"$f":"DAYS360(Quickscan!$F$28,C169)/360","v":55.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D169<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D169>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C169,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C169,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C169,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C169)/360","v":135.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K169<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K169>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C169,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C169,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C169, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC169, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC169,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC169,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC169,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB169=Berekening!AC169),AND(AC169>=20000,AC169<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D169<Quickscan!$F$31,$R169,$S169),$R169)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K169<Quickscan!$H$31,$R169,$S169), $R169)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D169<Quickscan!$F$31,W169,X169),W169)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K169<Quickscan!$H$31,W169,X169), W169)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C169), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C169, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS169=Berekening!AT169),AND(AT169>=20000,AT169<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D169<Quickscan!$F$31,$T169,$U169),$T169)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K169<Quickscan!$H$31,$T169,$U169), $T169)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D169<Quickscan!$F$31,Y169,Z169),Y169)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K169<Quickscan!$H$31,Y169,Z169), Y169)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C169), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C169, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I169,P169)=I169,IF(Quickscan!$F$32<10.5,IF(D169>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K169>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C169<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1),0)","v":0},{"$f":"IFERROR(IF($C169<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1),0)","v":0},{"$f":"IFERROR(IF($C169<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ169=1,$BL169,$BK169),1),0)","v":0},{"$f":"IFERROR(IF($C169<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ169=1,$BL169,$BK169),1),0)","v":0},{"$f":"IFERROR(IF($C169<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ169=1,$BL169,$BK169),1),0)","v":0},{"$f":"IFERROR(IF($C169<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ169=1,$BL169,$BK169),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C169<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1),0)","v":0},{"$f":"IFERROR(IF($C169<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1),0)","v":0},{"$f":"IFERROR(IF($C169<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1),0)","v":0},{"$f":"IFERROR(IF($C169<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1),0)","v":0},{"$f":"IFERROR(IF($C169<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1),0)","v":0},{"$f":"IFERROR(IF($C169<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1),0)","v":0},null,{"$f":"IFERROR(IF($C169<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A168)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1),0)","v":0},{"$f":"IFERROR(IF($C169<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A168)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1),0)","v":0},{"$f":"IFERROR(IF($C169<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A168)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1),0)","v":0},{"$f":"IFERROR(IF($C169<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A168)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1),0)","v":0},{"$f":"IFERROR(IF($C169<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A168)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1),0)","v":0},{"$f":"IFERROR(IF($C169<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A168)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM169,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV169,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC169,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN169,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW169,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD169,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO169,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX169,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE169,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP169,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY169,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF169,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ169,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ169,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG169,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR169,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA169,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH169,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ169=1,$BL169,$BK169),1)","v":0},0,null,{"$f":"CR170+(AQ169-CR170*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ169-CR170*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR169*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ169,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ169,Berekening!BH169))-BS169","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A169,0,Berekening!CW169)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A169,0,Berekening!CY169)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ169,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ169,Berekening!BH169))-CP169","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A169,0,Berekening!DB169)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A169,0,Berekening!DD169)","v":0}]
[167,13.833333333333334,"2035-04-30",{"$f":"DAYS360(Quickscan!$F$28,C170)/360","v":55.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D170<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D170>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C170,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C170,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C170,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C170)/360","v":135.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K170<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K170>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C170,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C170,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C170, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC170, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC170,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC170,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC170,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB170=Berekening!AC170),AND(AC170>=20000,AC170<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D170<Quickscan!$F$31,$R170,$S170),$R170)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K170<Quickscan!$H$31,$R170,$S170), $R170)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D170<Quickscan!$F$31,W170,X170),W170)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K170<Quickscan!$H$31,W170,X170), W170)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C170), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C170, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS170=Berekening!AT170),AND(AT170>=20000,AT170<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D170<Quickscan!$F$31,$T170,$U170),$T170)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K170<Quickscan!$H$31,$T170,$U170), $T170)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D170<Quickscan!$F$31,Y170,Z170),Y170)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K170<Quickscan!$H$31,Y170,Z170), Y170)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C170), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C170, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I170,P170)=I170,IF(Quickscan!$F$32<10.5,IF(D170>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K170>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C170<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1),0)","v":0},{"$f":"IFERROR(IF($C170<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1),0)","v":0},{"$f":"IFERROR(IF($C170<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ170=1,$BL170,$BK170),1),0)","v":0},{"$f":"IFERROR(IF($C170<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ170=1,$BL170,$BK170),1),0)","v":0},{"$f":"IFERROR(IF($C170<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ170=1,$BL170,$BK170),1),0)","v":0},{"$f":"IFERROR(IF($C170<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ170=1,$BL170,$BK170),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C170<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1),0)","v":0},{"$f":"IFERROR(IF($C170<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1),0)","v":0},{"$f":"IFERROR(IF($C170<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1),0)","v":0},{"$f":"IFERROR(IF($C170<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1),0)","v":0},{"$f":"IFERROR(IF($C170<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1),0)","v":0},{"$f":"IFERROR(IF($C170<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1),0)","v":0},null,{"$f":"IFERROR(IF($C170<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A169)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1),0)","v":0},{"$f":"IFERROR(IF($C170<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A169)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1),0)","v":0},{"$f":"IFERROR(IF($C170<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A169)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1),0)","v":0},{"$f":"IFERROR(IF($C170<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A169)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1),0)","v":0},{"$f":"IFERROR(IF($C170<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A169)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1),0)","v":0},{"$f":"IFERROR(IF($C170<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A169)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM170,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV170,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC170,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN170,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW170,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD170,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO170,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX170,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE170,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP170,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY170,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF170,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ170,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ170,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG170,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR170,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA170,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH170,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ170=1,$BL170,$BK170),1)","v":0},0,null,{"$f":"CR171+(AQ170-CR171*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ170-CR171*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR170*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ170,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ170,Berekening!BH170))-BS170","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A170,0,Berekening!CW170)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A170,0,Berekening!CY170)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ170,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ170,Berekening!BH170))-CP170","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A170,0,Berekening!DB170)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A170,0,Berekening!DD170)","v":0}]
[168,13.916666666666666,"2035-05-31",{"$f":"DAYS360(Quickscan!$F$28,C171)/360","v":55.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D171<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D171>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C171,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C171,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C171,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C171)/360","v":135.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K171<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K171>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C171,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C171,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C171, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC171, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC171,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC171,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC171,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB171=Berekening!AC171),AND(AC171>=20000,AC171<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D171<Quickscan!$F$31,$R171,$S171),$R171)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K171<Quickscan!$H$31,$R171,$S171), $R171)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D171<Quickscan!$F$31,W171,X171),W171)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K171<Quickscan!$H$31,W171,X171), W171)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C171), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C171, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS171=Berekening!AT171),AND(AT171>=20000,AT171<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D171<Quickscan!$F$31,$T171,$U171),$T171)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K171<Quickscan!$H$31,$T171,$U171), $T171)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D171<Quickscan!$F$31,Y171,Z171),Y171)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K171<Quickscan!$H$31,Y171,Z171), Y171)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C171), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C171, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I171,P171)=I171,IF(Quickscan!$F$32<10.5,IF(D171>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K171>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C171<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1),0)","v":0},{"$f":"IFERROR(IF($C171<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1),0)","v":0},{"$f":"IFERROR(IF($C171<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ171=1,$BL171,$BK171),1),0)","v":0},{"$f":"IFERROR(IF($C171<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ171=1,$BL171,$BK171),1),0)","v":0},{"$f":"IFERROR(IF($C171<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ171=1,$BL171,$BK171),1),0)","v":0},{"$f":"IFERROR(IF($C171<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ171=1,$BL171,$BK171),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C171<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1),0)","v":0},{"$f":"IFERROR(IF($C171<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1),0)","v":0},{"$f":"IFERROR(IF($C171<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1),0)","v":0},{"$f":"IFERROR(IF($C171<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1),0)","v":0},{"$f":"IFERROR(IF($C171<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1),0)","v":0},{"$f":"IFERROR(IF($C171<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1),0)","v":0},null,{"$f":"IFERROR(IF($C171<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A170)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1),0)","v":0},{"$f":"IFERROR(IF($C171<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A170)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1),0)","v":0},{"$f":"IFERROR(IF($C171<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A170)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1),0)","v":0},{"$f":"IFERROR(IF($C171<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A170)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1),0)","v":0},{"$f":"IFERROR(IF($C171<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A170)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1),0)","v":0},{"$f":"IFERROR(IF($C171<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A170)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM171,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV171,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC171,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN171,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW171,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD171,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO171,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX171,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE171,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP171,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY171,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF171,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ171,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ171,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG171,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR171,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA171,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH171,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ171=1,$BL171,$BK171),1)","v":0},0,null,{"$f":"CR172+(AQ171-CR172*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ171-CR172*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR171*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ171,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ171,Berekening!BH171))-BS171","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A171,0,Berekening!CW171)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A171,0,Berekening!CY171)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ171,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ171,Berekening!BH171))-CP171","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A171,0,Berekening!DB171)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A171,0,Berekening!DD171)","v":0}]
[169,14,"2035-06-30",{"$f":"DAYS360(Quickscan!$F$28,C172)/360","v":55.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D172<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D172>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C172,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C172,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C172,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C172)/360","v":135.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K172<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K172>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C172,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C172,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C172, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC172, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC172,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC172,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC172,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB172=Berekening!AC172),AND(AC172>=20000,AC172<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D172<Quickscan!$F$31,$R172,$S172),$R172)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K172<Quickscan!$H$31,$R172,$S172), $R172)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D172<Quickscan!$F$31,W172,X172),W172)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K172<Quickscan!$H$31,W172,X172), W172)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C172), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C172, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS172=Berekening!AT172),AND(AT172>=20000,AT172<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D172<Quickscan!$F$31,$T172,$U172),$T172)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K172<Quickscan!$H$31,$T172,$U172), $T172)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D172<Quickscan!$F$31,Y172,Z172),Y172)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K172<Quickscan!$H$31,Y172,Z172), Y172)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C172), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C172, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I172,P172)=I172,IF(Quickscan!$F$32<10.5,IF(D172>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K172>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C172<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1),0)","v":0},{"$f":"IFERROR(IF($C172<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1),0)","v":0},{"$f":"IFERROR(IF($C172<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ172=1,$BL172,$BK172),1),0)","v":0},{"$f":"IFERROR(IF($C172<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ172=1,$BL172,$BK172),1),0)","v":0},{"$f":"IFERROR(IF($C172<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ172=1,$BL172,$BK172),1),0)","v":0},{"$f":"IFERROR(IF($C172<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ172=1,$BL172,$BK172),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C172<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1),0)","v":0},{"$f":"IFERROR(IF($C172<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1),0)","v":0},{"$f":"IFERROR(IF($C172<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1),0)","v":0},{"$f":"IFERROR(IF($C172<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1),0)","v":0},{"$f":"IFERROR(IF($C172<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1),0)","v":0},{"$f":"IFERROR(IF($C172<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1),0)","v":0},null,{"$f":"IFERROR(IF($C172<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A171)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1),0)","v":0},{"$f":"IFERROR(IF($C172<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A171)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1),0)","v":0},{"$f":"IFERROR(IF($C172<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A171)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1),0)","v":0},{"$f":"IFERROR(IF($C172<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A171)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1),0)","v":0},{"$f":"IFERROR(IF($C172<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A171)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1),0)","v":0},{"$f":"IFERROR(IF($C172<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A171)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM172,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV172,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC172,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN172,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW172,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD172,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO172,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX172,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE172,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP172,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY172,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF172,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ172,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ172,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG172,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR172,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA172,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH172,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ172=1,$BL172,$BK172),1)","v":0},0,null,{"$f":"CR173+(AQ172-CR173*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ172-CR173*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR172*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ172,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ172,Berekening!BH172))-BS172","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A172,0,Berekening!CW172)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A172,0,Berekening!CY172)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ172,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ172,Berekening!BH172))-CP172","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A172,0,Berekening!DB172)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A172,0,Berekening!DD172)","v":0}]
[170,14.083333333333334,"2035-07-31",{"$f":"DAYS360(Quickscan!$F$28,C173)/360","v":55.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D173<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D173>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C173,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C173,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C173,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C173)/360","v":135.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K173<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K173>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C173,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C173,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C173, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC173, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC173,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC173,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC173,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB173=Berekening!AC173),AND(AC173>=20000,AC173<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D173<Quickscan!$F$31,$R173,$S173),$R173)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K173<Quickscan!$H$31,$R173,$S173), $R173)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D173<Quickscan!$F$31,W173,X173),W173)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K173<Quickscan!$H$31,W173,X173), W173)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C173), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C173, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS173=Berekening!AT173),AND(AT173>=20000,AT173<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D173<Quickscan!$F$31,$T173,$U173),$T173)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K173<Quickscan!$H$31,$T173,$U173), $T173)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D173<Quickscan!$F$31,Y173,Z173),Y173)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K173<Quickscan!$H$31,Y173,Z173), Y173)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C173), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C173, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I173,P173)=I173,IF(Quickscan!$F$32<10.5,IF(D173>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K173>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C173<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1),0)","v":0},{"$f":"IFERROR(IF($C173<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1),0)","v":0},{"$f":"IFERROR(IF($C173<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ173=1,$BL173,$BK173),1),0)","v":0},{"$f":"IFERROR(IF($C173<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ173=1,$BL173,$BK173),1),0)","v":0},{"$f":"IFERROR(IF($C173<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ173=1,$BL173,$BK173),1),0)","v":0},{"$f":"IFERROR(IF($C173<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ173=1,$BL173,$BK173),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C173<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1),0)","v":0},{"$f":"IFERROR(IF($C173<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1),0)","v":0},{"$f":"IFERROR(IF($C173<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1),0)","v":0},{"$f":"IFERROR(IF($C173<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1),0)","v":0},{"$f":"IFERROR(IF($C173<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1),0)","v":0},{"$f":"IFERROR(IF($C173<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1),0)","v":0},null,{"$f":"IFERROR(IF($C173<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A172)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1),0)","v":0},{"$f":"IFERROR(IF($C173<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A172)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1),0)","v":0},{"$f":"IFERROR(IF($C173<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A172)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1),0)","v":0},{"$f":"IFERROR(IF($C173<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A172)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1),0)","v":0},{"$f":"IFERROR(IF($C173<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A172)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1),0)","v":0},{"$f":"IFERROR(IF($C173<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A172)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM173,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV173,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC173,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN173,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW173,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD173,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO173,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX173,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE173,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP173,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY173,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF173,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ173,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ173,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG173,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR173,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA173,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH173,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ173=1,$BL173,$BK173),1)","v":0},0,null,{"$f":"CR174+(AQ173-CR174*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ173-CR174*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR173*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ173,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ173,Berekening!BH173))-BS173","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A173,0,Berekening!CW173)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A173,0,Berekening!CY173)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ173,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ173,Berekening!BH173))-CP173","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A173,0,Berekening!DB173)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A173,0,Berekening!DD173)","v":0}]
[171,14.166666666666666,"2035-08-31",{"$f":"DAYS360(Quickscan!$F$28,C174)/360","v":55.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D174<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D174>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C174,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C174,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C174,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C174)/360","v":135.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K174<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K174>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C174,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C174,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C174, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC174, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC174,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC174,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC174,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB174=Berekening!AC174),AND(AC174>=20000,AC174<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D174<Quickscan!$F$31,$R174,$S174),$R174)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K174<Quickscan!$H$31,$R174,$S174), $R174)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D174<Quickscan!$F$31,W174,X174),W174)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K174<Quickscan!$H$31,W174,X174), W174)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C174), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C174, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS174=Berekening!AT174),AND(AT174>=20000,AT174<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D174<Quickscan!$F$31,$T174,$U174),$T174)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K174<Quickscan!$H$31,$T174,$U174), $T174)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D174<Quickscan!$F$31,Y174,Z174),Y174)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K174<Quickscan!$H$31,Y174,Z174), Y174)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C174), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C174, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I174,P174)=I174,IF(Quickscan!$F$32<10.5,IF(D174>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K174>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C174<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1),0)","v":0},{"$f":"IFERROR(IF($C174<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1),0)","v":0},{"$f":"IFERROR(IF($C174<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ174=1,$BL174,$BK174),1),0)","v":0},{"$f":"IFERROR(IF($C174<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ174=1,$BL174,$BK174),1),0)","v":0},{"$f":"IFERROR(IF($C174<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ174=1,$BL174,$BK174),1),0)","v":0},{"$f":"IFERROR(IF($C174<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ174=1,$BL174,$BK174),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C174<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1),0)","v":0},{"$f":"IFERROR(IF($C174<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1),0)","v":0},{"$f":"IFERROR(IF($C174<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1),0)","v":0},{"$f":"IFERROR(IF($C174<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1),0)","v":0},{"$f":"IFERROR(IF($C174<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1),0)","v":0},{"$f":"IFERROR(IF($C174<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1),0)","v":0},null,{"$f":"IFERROR(IF($C174<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A173)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1),0)","v":0},{"$f":"IFERROR(IF($C174<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A173)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1),0)","v":0},{"$f":"IFERROR(IF($C174<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A173)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1),0)","v":0},{"$f":"IFERROR(IF($C174<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A173)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1),0)","v":0},{"$f":"IFERROR(IF($C174<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A173)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1),0)","v":0},{"$f":"IFERROR(IF($C174<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A173)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM174,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV174,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC174,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN174,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW174,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD174,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO174,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX174,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE174,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP174,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY174,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF174,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ174,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ174,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG174,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR174,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA174,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH174,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ174=1,$BL174,$BK174),1)","v":0},0,null,{"$f":"CR175+(AQ174-CR175*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ174-CR175*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR174*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ174,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ174,Berekening!BH174))-BS174","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A174,0,Berekening!CW174)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A174,0,Berekening!CY174)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ174,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ174,Berekening!BH174))-CP174","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A174,0,Berekening!DB174)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A174,0,Berekening!DD174)","v":0}]
[172,14.25,"2035-09-30",{"$f":"DAYS360(Quickscan!$F$28,C175)/360","v":55.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D175<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D175>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C175,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C175,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C175,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C175)/360","v":135.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K175<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K175>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C175,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C175,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C175, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC175, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC175,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC175,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC175,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB175=Berekening!AC175),AND(AC175>=20000,AC175<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D175<Quickscan!$F$31,$R175,$S175),$R175)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K175<Quickscan!$H$31,$R175,$S175), $R175)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D175<Quickscan!$F$31,W175,X175),W175)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K175<Quickscan!$H$31,W175,X175), W175)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C175), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C175, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS175=Berekening!AT175),AND(AT175>=20000,AT175<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D175<Quickscan!$F$31,$T175,$U175),$T175)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K175<Quickscan!$H$31,$T175,$U175), $T175)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D175<Quickscan!$F$31,Y175,Z175),Y175)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K175<Quickscan!$H$31,Y175,Z175), Y175)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C175), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C175, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I175,P175)=I175,IF(Quickscan!$F$32<10.5,IF(D175>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K175>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C175<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1),0)","v":0},{"$f":"IFERROR(IF($C175<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1),0)","v":0},{"$f":"IFERROR(IF($C175<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ175=1,$BL175,$BK175),1),0)","v":0},{"$f":"IFERROR(IF($C175<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ175=1,$BL175,$BK175),1),0)","v":0},{"$f":"IFERROR(IF($C175<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ175=1,$BL175,$BK175),1),0)","v":0},{"$f":"IFERROR(IF($C175<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ175=1,$BL175,$BK175),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C175<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1),0)","v":0},{"$f":"IFERROR(IF($C175<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1),0)","v":0},{"$f":"IFERROR(IF($C175<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1),0)","v":0},{"$f":"IFERROR(IF($C175<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1),0)","v":0},{"$f":"IFERROR(IF($C175<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1),0)","v":0},{"$f":"IFERROR(IF($C175<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1),0)","v":0},null,{"$f":"IFERROR(IF($C175<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A174)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1),0)","v":0},{"$f":"IFERROR(IF($C175<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A174)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1),0)","v":0},{"$f":"IFERROR(IF($C175<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A174)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1),0)","v":0},{"$f":"IFERROR(IF($C175<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A174)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1),0)","v":0},{"$f":"IFERROR(IF($C175<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A174)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1),0)","v":0},{"$f":"IFERROR(IF($C175<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A174)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM175,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV175,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC175,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN175,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW175,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD175,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO175,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX175,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE175,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP175,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY175,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF175,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ175,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ175,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG175,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR175,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA175,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH175,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ175=1,$BL175,$BK175),1)","v":0},0,null,{"$f":"CR176+(AQ175-CR176*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ175-CR176*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR175*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ175,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ175,Berekening!BH175))-BS175","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A175,0,Berekening!CW175)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A175,0,Berekening!CY175)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ175,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ175,Berekening!BH175))-CP175","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A175,0,Berekening!DB175)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A175,0,Berekening!DD175)","v":0}]
[173,14.333333333333334,"2035-10-31",{"$f":"DAYS360(Quickscan!$F$28,C176)/360","v":55.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D176<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D176>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C176,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C176,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C176,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C176)/360","v":135.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K176<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K176>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C176,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C176,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C176, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC176, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC176,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC176,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC176,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB176=Berekening!AC176),AND(AC176>=20000,AC176<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D176<Quickscan!$F$31,$R176,$S176),$R176)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K176<Quickscan!$H$31,$R176,$S176), $R176)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D176<Quickscan!$F$31,W176,X176),W176)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K176<Quickscan!$H$31,W176,X176), W176)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C176), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C176, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS176=Berekening!AT176),AND(AT176>=20000,AT176<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D176<Quickscan!$F$31,$T176,$U176),$T176)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K176<Quickscan!$H$31,$T176,$U176), $T176)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D176<Quickscan!$F$31,Y176,Z176),Y176)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K176<Quickscan!$H$31,Y176,Z176), Y176)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C176), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C176, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I176,P176)=I176,IF(Quickscan!$F$32<10.5,IF(D176>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K176>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C176<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1),0)","v":0},{"$f":"IFERROR(IF($C176<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1),0)","v":0},{"$f":"IFERROR(IF($C176<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ176=1,$BL176,$BK176),1),0)","v":0},{"$f":"IFERROR(IF($C176<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ176=1,$BL176,$BK176),1),0)","v":0},{"$f":"IFERROR(IF($C176<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ176=1,$BL176,$BK176),1),0)","v":0},{"$f":"IFERROR(IF($C176<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ176=1,$BL176,$BK176),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C176<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1),0)","v":0},{"$f":"IFERROR(IF($C176<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1),0)","v":0},{"$f":"IFERROR(IF($C176<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1),0)","v":0},{"$f":"IFERROR(IF($C176<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1),0)","v":0},{"$f":"IFERROR(IF($C176<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1),0)","v":0},{"$f":"IFERROR(IF($C176<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1),0)","v":0},null,{"$f":"IFERROR(IF($C176<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A175)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1),0)","v":0},{"$f":"IFERROR(IF($C176<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A175)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1),0)","v":0},{"$f":"IFERROR(IF($C176<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A175)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1),0)","v":0},{"$f":"IFERROR(IF($C176<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A175)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1),0)","v":0},{"$f":"IFERROR(IF($C176<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A175)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1),0)","v":0},{"$f":"IFERROR(IF($C176<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A175)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM176,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV176,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC176,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN176,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW176,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD176,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO176,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX176,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE176,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP176,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY176,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF176,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ176,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ176,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG176,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR176,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA176,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH176,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ176=1,$BL176,$BK176),1)","v":0},0,null,{"$f":"CR177+(AQ176-CR177*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ176-CR177*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR176*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ176,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ176,Berekening!BH176))-BS176","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A176,0,Berekening!CW176)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A176,0,Berekening!CY176)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ176,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ176,Berekening!BH176))-CP176","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A176,0,Berekening!DB176)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A176,0,Berekening!DD176)","v":0}]
[174,14.416666666666666,"2035-11-30",{"$f":"DAYS360(Quickscan!$F$28,C177)/360","v":55.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D177<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D177>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C177,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C177,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C177,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C177)/360","v":135.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K177<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K177>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C177,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C177,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C177, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC177, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC177,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC177,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC177,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB177=Berekening!AC177),AND(AC177>=20000,AC177<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D177<Quickscan!$F$31,$R177,$S177),$R177)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K177<Quickscan!$H$31,$R177,$S177), $R177)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D177<Quickscan!$F$31,W177,X177),W177)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K177<Quickscan!$H$31,W177,X177), W177)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C177), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C177, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS177=Berekening!AT177),AND(AT177>=20000,AT177<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D177<Quickscan!$F$31,$T177,$U177),$T177)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K177<Quickscan!$H$31,$T177,$U177), $T177)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D177<Quickscan!$F$31,Y177,Z177),Y177)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K177<Quickscan!$H$31,Y177,Z177), Y177)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C177), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C177, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I177,P177)=I177,IF(Quickscan!$F$32<10.5,IF(D177>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K177>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C177<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1),0)","v":0},{"$f":"IFERROR(IF($C177<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1),0)","v":0},{"$f":"IFERROR(IF($C177<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ177=1,$BL177,$BK177),1),0)","v":0},{"$f":"IFERROR(IF($C177<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ177=1,$BL177,$BK177),1),0)","v":0},{"$f":"IFERROR(IF($C177<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ177=1,$BL177,$BK177),1),0)","v":0},{"$f":"IFERROR(IF($C177<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ177=1,$BL177,$BK177),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C177<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1),0)","v":0},{"$f":"IFERROR(IF($C177<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1),0)","v":0},{"$f":"IFERROR(IF($C177<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1),0)","v":0},{"$f":"IFERROR(IF($C177<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1),0)","v":0},{"$f":"IFERROR(IF($C177<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1),0)","v":0},{"$f":"IFERROR(IF($C177<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1),0)","v":0},null,{"$f":"IFERROR(IF($C177<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A176)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1),0)","v":0},{"$f":"IFERROR(IF($C177<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A176)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1),0)","v":0},{"$f":"IFERROR(IF($C177<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A176)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1),0)","v":0},{"$f":"IFERROR(IF($C177<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A176)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1),0)","v":0},{"$f":"IFERROR(IF($C177<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A176)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1),0)","v":0},{"$f":"IFERROR(IF($C177<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A176)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM177,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV177,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC177,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN177,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW177,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD177,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO177,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX177,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE177,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP177,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY177,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF177,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ177,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ177,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG177,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR177,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA177,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH177,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ177=1,$BL177,$BK177),1)","v":0},0,null,{"$f":"CR178+(AQ177-CR178*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ177-CR178*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR177*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ177,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ177,Berekening!BH177))-BS177","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A177,0,Berekening!CW177)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A177,0,Berekening!CY177)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ177,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ177,Berekening!BH177))-CP177","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A177,0,Berekening!DB177)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A177,0,Berekening!DD177)","v":0}]
[175,14.5,"2035-12-31",{"$f":"DAYS360(Quickscan!$F$28,C178)/360","v":56},{"$f":"IF(Quickscan!$F$32<10.5, IF(D178<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D178>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C178,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C178,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C178,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C178)/360","v":136.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K178<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K178>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C178,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C178,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C178, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC178, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC178,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC178,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC178,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB178=Berekening!AC178),AND(AC178>=20000,AC178<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D178<Quickscan!$F$31,$R178,$S178),$R178)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K178<Quickscan!$H$31,$R178,$S178), $R178)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D178<Quickscan!$F$31,W178,X178),W178)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K178<Quickscan!$H$31,W178,X178), W178)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C178), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C178, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS178=Berekening!AT178),AND(AT178>=20000,AT178<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D178<Quickscan!$F$31,$T178,$U178),$T178)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K178<Quickscan!$H$31,$T178,$U178), $T178)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D178<Quickscan!$F$31,Y178,Z178),Y178)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K178<Quickscan!$H$31,Y178,Z178), Y178)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C178), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C178, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I178,P178)=I178,IF(Quickscan!$F$32<10.5,IF(D178>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K178>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C178<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1),0)","v":0},{"$f":"IFERROR(IF($C178<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1),0)","v":0},{"$f":"IFERROR(IF($C178<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ178=1,$BL178,$BK178),1),0)","v":0},{"$f":"IFERROR(IF($C178<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ178=1,$BL178,$BK178),1),0)","v":0},{"$f":"IFERROR(IF($C178<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ178=1,$BL178,$BK178),1),0)","v":0},{"$f":"IFERROR(IF($C178<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ178=1,$BL178,$BK178),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C178<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1),0)","v":0},{"$f":"IFERROR(IF($C178<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1),0)","v":0},{"$f":"IFERROR(IF($C178<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1),0)","v":0},{"$f":"IFERROR(IF($C178<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1),0)","v":0},{"$f":"IFERROR(IF($C178<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1),0)","v":0},{"$f":"IFERROR(IF($C178<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1),0)","v":0},null,{"$f":"IFERROR(IF($C178<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A177)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1),0)","v":0},{"$f":"IFERROR(IF($C178<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A177)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1),0)","v":0},{"$f":"IFERROR(IF($C178<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A177)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1),0)","v":0},{"$f":"IFERROR(IF($C178<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A177)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1),0)","v":0},{"$f":"IFERROR(IF($C178<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A177)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1),0)","v":0},{"$f":"IFERROR(IF($C178<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A177)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM178,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV178,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC178,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN178,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW178,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD178,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO178,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX178,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE178,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP178,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY178,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF178,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ178,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ178,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG178,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR178,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA178,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH178,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ178=1,$BL178,$BK178),1)","v":0},0,null,{"$f":"CR179+(AQ178-CR179*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ178-CR179*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR178*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ178,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ178,Berekening!BH178))-BS178","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A178,0,Berekening!CW178)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A178,0,Berekening!CY178)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ178,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ178,Berekening!BH178))-CP178","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A178,0,Berekening!DB178)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A178,0,Berekening!DD178)","v":0}]
[176,14.583333333333334,"2036-01-31",{"$f":"DAYS360(Quickscan!$F$28,C179)/360","v":56.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D179<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D179>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C179,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C179,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C179,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C179)/360","v":136.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K179<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K179>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C179,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C179,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C179, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC179, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC179,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC179,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC179,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB179=Berekening!AC179),AND(AC179>=20000,AC179<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D179<Quickscan!$F$31,$R179,$S179),$R179)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K179<Quickscan!$H$31,$R179,$S179), $R179)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D179<Quickscan!$F$31,W179,X179),W179)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K179<Quickscan!$H$31,W179,X179), W179)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C179), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C179, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS179=Berekening!AT179),AND(AT179>=20000,AT179<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D179<Quickscan!$F$31,$T179,$U179),$T179)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K179<Quickscan!$H$31,$T179,$U179), $T179)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D179<Quickscan!$F$31,Y179,Z179),Y179)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K179<Quickscan!$H$31,Y179,Z179), Y179)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C179), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C179, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I179,P179)=I179,IF(Quickscan!$F$32<10.5,IF(D179>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K179>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C179<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1),0)","v":0},{"$f":"IFERROR(IF($C179<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1),0)","v":0},{"$f":"IFERROR(IF($C179<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ179=1,$BL179,$BK179),1),0)","v":0},{"$f":"IFERROR(IF($C179<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ179=1,$BL179,$BK179),1),0)","v":0},{"$f":"IFERROR(IF($C179<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ179=1,$BL179,$BK179),1),0)","v":0},{"$f":"IFERROR(IF($C179<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ179=1,$BL179,$BK179),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C179<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1),0)","v":0},{"$f":"IFERROR(IF($C179<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1),0)","v":0},{"$f":"IFERROR(IF($C179<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1),0)","v":0},{"$f":"IFERROR(IF($C179<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1),0)","v":0},{"$f":"IFERROR(IF($C179<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1),0)","v":0},{"$f":"IFERROR(IF($C179<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1),0)","v":0},null,{"$f":"IFERROR(IF($C179<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A178)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1),0)","v":0},{"$f":"IFERROR(IF($C179<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A178)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1),0)","v":0},{"$f":"IFERROR(IF($C179<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A178)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1),0)","v":0},{"$f":"IFERROR(IF($C179<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A178)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1),0)","v":0},{"$f":"IFERROR(IF($C179<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A178)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1),0)","v":0},{"$f":"IFERROR(IF($C179<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A178)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM179,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV179,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC179,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN179,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW179,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD179,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO179,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX179,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE179,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP179,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY179,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF179,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ179,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ179,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG179,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR179,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA179,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH179,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ179=1,$BL179,$BK179),1)","v":0},0,null,{"$f":"CR180+(AQ179-CR180*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ179-CR180*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR179*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ179,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ179,Berekening!BH179))-BS179","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A179,0,Berekening!CW179)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A179,0,Berekening!CY179)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ179,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ179,Berekening!BH179))-CP179","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A179,0,Berekening!DB179)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A179,0,Berekening!DD179)","v":0}]
[177,14.666666666666666,"2036-02-29",{"$f":"DAYS360(Quickscan!$F$28,C180)/360","v":56.161111111111111},{"$f":"IF(Quickscan!$F$32<10.5, IF(D180<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D180>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C180,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C180,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C180,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C180)/360","v":136.16388888888889},{"$f":"IF(Quickscan!$H$32<10.5, IF(K180<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K180>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C180,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C180,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C180, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC180, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC180,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC180,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC180,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB180=Berekening!AC180),AND(AC180>=20000,AC180<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D180<Quickscan!$F$31,$R180,$S180),$R180)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K180<Quickscan!$H$31,$R180,$S180), $R180)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D180<Quickscan!$F$31,W180,X180),W180)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K180<Quickscan!$H$31,W180,X180), W180)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C180), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C180, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS180=Berekening!AT180),AND(AT180>=20000,AT180<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D180<Quickscan!$F$31,$T180,$U180),$T180)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K180<Quickscan!$H$31,$T180,$U180), $T180)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D180<Quickscan!$F$31,Y180,Z180),Y180)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K180<Quickscan!$H$31,Y180,Z180), Y180)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C180), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C180, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I180,P180)=I180,IF(Quickscan!$F$32<10.5,IF(D180>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K180>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C180<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1),0)","v":0},{"$f":"IFERROR(IF($C180<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1),0)","v":0},{"$f":"IFERROR(IF($C180<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ180=1,$BL180,$BK180),1),0)","v":0},{"$f":"IFERROR(IF($C180<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ180=1,$BL180,$BK180),1),0)","v":0},{"$f":"IFERROR(IF($C180<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ180=1,$BL180,$BK180),1),0)","v":0},{"$f":"IFERROR(IF($C180<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ180=1,$BL180,$BK180),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C180<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1),0)","v":0},{"$f":"IFERROR(IF($C180<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1),0)","v":0},{"$f":"IFERROR(IF($C180<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1),0)","v":0},{"$f":"IFERROR(IF($C180<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1),0)","v":0},{"$f":"IFERROR(IF($C180<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1),0)","v":0},{"$f":"IFERROR(IF($C180<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1),0)","v":0},null,{"$f":"IFERROR(IF($C180<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A179)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1),0)","v":0},{"$f":"IFERROR(IF($C180<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A179)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1),0)","v":0},{"$f":"IFERROR(IF($C180<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A179)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1),0)","v":0},{"$f":"IFERROR(IF($C180<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A179)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1),0)","v":0},{"$f":"IFERROR(IF($C180<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A179)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1),0)","v":0},{"$f":"IFERROR(IF($C180<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A179)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM180,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV180,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC180,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN180,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW180,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD180,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO180,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX180,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE180,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP180,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY180,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF180,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ180,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ180,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG180,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR180,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA180,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH180,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ180=1,$BL180,$BK180),1)","v":0},0,null,{"$f":"CR181+(AQ180-CR181*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ180-CR181*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR180*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ180,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ180,Berekening!BH180))-BS180","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A180,0,Berekening!CW180)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A180,0,Berekening!CY180)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ180,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ180,Berekening!BH180))-CP180","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A180,0,Berekening!DB180)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A180,0,Berekening!DD180)","v":0}]
[178,14.75,"2036-03-31",{"$f":"DAYS360(Quickscan!$F$28,C181)/360","v":56.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D181<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D181>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C181,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C181,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C181,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C181)/360","v":136.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K181<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K181>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C181,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C181,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C181, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC181, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC181,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC181,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC181,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB181=Berekening!AC181),AND(AC181>=20000,AC181<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D181<Quickscan!$F$31,$R181,$S181),$R181)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K181<Quickscan!$H$31,$R181,$S181), $R181)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D181<Quickscan!$F$31,W181,X181),W181)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K181<Quickscan!$H$31,W181,X181), W181)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C181), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C181, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS181=Berekening!AT181),AND(AT181>=20000,AT181<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D181<Quickscan!$F$31,$T181,$U181),$T181)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K181<Quickscan!$H$31,$T181,$U181), $T181)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D181<Quickscan!$F$31,Y181,Z181),Y181)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K181<Quickscan!$H$31,Y181,Z181), Y181)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C181), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C181, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I181,P181)=I181,IF(Quickscan!$F$32<10.5,IF(D181>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K181>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C181<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1),0)","v":0},{"$f":"IFERROR(IF($C181<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1),0)","v":0},{"$f":"IFERROR(IF($C181<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ181=1,$BL181,$BK181),1),0)","v":0},{"$f":"IFERROR(IF($C181<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ181=1,$BL181,$BK181),1),0)","v":0},{"$f":"IFERROR(IF($C181<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ181=1,$BL181,$BK181),1),0)","v":0},{"$f":"IFERROR(IF($C181<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ181=1,$BL181,$BK181),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C181<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1),0)","v":0},{"$f":"IFERROR(IF($C181<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1),0)","v":0},{"$f":"IFERROR(IF($C181<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1),0)","v":0},{"$f":"IFERROR(IF($C181<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1),0)","v":0},{"$f":"IFERROR(IF($C181<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1),0)","v":0},{"$f":"IFERROR(IF($C181<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1),0)","v":0},null,{"$f":"IFERROR(IF($C181<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A180)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1),0)","v":0},{"$f":"IFERROR(IF($C181<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A180)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1),0)","v":0},{"$f":"IFERROR(IF($C181<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A180)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1),0)","v":0},{"$f":"IFERROR(IF($C181<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A180)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1),0)","v":0},{"$f":"IFERROR(IF($C181<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A180)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1),0)","v":0},{"$f":"IFERROR(IF($C181<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A180)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM181,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV181,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC181,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN181,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW181,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD181,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO181,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX181,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE181,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP181,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY181,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF181,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ181,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ181,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG181,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR181,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA181,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH181,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ181=1,$BL181,$BK181),1)","v":0},0,null,{"$f":"CR182+(AQ181-CR182*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ181-CR182*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR181*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ181,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ181,Berekening!BH181))-BS181","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A181,0,Berekening!CW181)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A181,0,Berekening!CY181)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ181,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ181,Berekening!BH181))-CP181","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A181,0,Berekening!DB181)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A181,0,Berekening!DD181)","v":0}]
[179,14.833333333333334,"2036-04-30",{"$f":"DAYS360(Quickscan!$F$28,C182)/360","v":56.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D182<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D182>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C182,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C182,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C182,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C182)/360","v":136.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K182<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K182>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C182,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C182,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C182, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC182, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC182,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC182,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC182,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB182=Berekening!AC182),AND(AC182>=20000,AC182<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D182<Quickscan!$F$31,$R182,$S182),$R182)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K182<Quickscan!$H$31,$R182,$S182), $R182)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D182<Quickscan!$F$31,W182,X182),W182)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K182<Quickscan!$H$31,W182,X182), W182)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C182), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C182, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS182=Berekening!AT182),AND(AT182>=20000,AT182<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D182<Quickscan!$F$31,$T182,$U182),$T182)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K182<Quickscan!$H$31,$T182,$U182), $T182)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D182<Quickscan!$F$31,Y182,Z182),Y182)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K182<Quickscan!$H$31,Y182,Z182), Y182)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C182), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C182, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I182,P182)=I182,IF(Quickscan!$F$32<10.5,IF(D182>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K182>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C182<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1),0)","v":0},{"$f":"IFERROR(IF($C182<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1),0)","v":0},{"$f":"IFERROR(IF($C182<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ182=1,$BL182,$BK182),1),0)","v":0},{"$f":"IFERROR(IF($C182<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ182=1,$BL182,$BK182),1),0)","v":0},{"$f":"IFERROR(IF($C182<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ182=1,$BL182,$BK182),1),0)","v":0},{"$f":"IFERROR(IF($C182<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ182=1,$BL182,$BK182),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C182<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1),0)","v":0},{"$f":"IFERROR(IF($C182<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1),0)","v":0},{"$f":"IFERROR(IF($C182<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1),0)","v":0},{"$f":"IFERROR(IF($C182<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1),0)","v":0},{"$f":"IFERROR(IF($C182<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1),0)","v":0},{"$f":"IFERROR(IF($C182<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1),0)","v":0},null,{"$f":"IFERROR(IF($C182<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A181)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1),0)","v":0},{"$f":"IFERROR(IF($C182<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A181)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1),0)","v":0},{"$f":"IFERROR(IF($C182<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A181)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1),0)","v":0},{"$f":"IFERROR(IF($C182<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A181)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1),0)","v":0},{"$f":"IFERROR(IF($C182<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A181)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1),0)","v":0},{"$f":"IFERROR(IF($C182<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A181)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM182,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV182,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC182,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN182,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW182,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD182,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO182,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX182,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE182,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP182,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY182,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF182,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ182,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ182,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG182,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR182,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA182,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH182,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ182=1,$BL182,$BK182),1)","v":0},0,null,{"$f":"CR183+(AQ182-CR183*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ182-CR183*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR182*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ182,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ182,Berekening!BH182))-BS182","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A182,0,Berekening!CW182)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A182,0,Berekening!CY182)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ182,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ182,Berekening!BH182))-CP182","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A182,0,Berekening!DB182)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A182,0,Berekening!DD182)","v":0}]
[180,14.916666666666666,"2036-05-31",{"$f":"DAYS360(Quickscan!$F$28,C183)/360","v":56.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D183<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D183>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C183,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C183,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C183,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C183)/360","v":136.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K183<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K183>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C183,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C183,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C183, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC183, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC183,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC183,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC183,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB183=Berekening!AC183),AND(AC183>=20000,AC183<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D183<Quickscan!$F$31,$R183,$S183),$R183)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K183<Quickscan!$H$31,$R183,$S183), $R183)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D183<Quickscan!$F$31,W183,X183),W183)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K183<Quickscan!$H$31,W183,X183), W183)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C183), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C183, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS183=Berekening!AT183),AND(AT183>=20000,AT183<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D183<Quickscan!$F$31,$T183,$U183),$T183)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K183<Quickscan!$H$31,$T183,$U183), $T183)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D183<Quickscan!$F$31,Y183,Z183),Y183)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K183<Quickscan!$H$31,Y183,Z183), Y183)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C183), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C183, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I183,P183)=I183,IF(Quickscan!$F$32<10.5,IF(D183>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K183>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C183<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1),0)","v":0},{"$f":"IFERROR(IF($C183<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1),0)","v":0},{"$f":"IFERROR(IF($C183<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ183=1,$BL183,$BK183),1),0)","v":0},{"$f":"IFERROR(IF($C183<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ183=1,$BL183,$BK183),1),0)","v":0},{"$f":"IFERROR(IF($C183<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ183=1,$BL183,$BK183),1),0)","v":0},{"$f":"IFERROR(IF($C183<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ183=1,$BL183,$BK183),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C183<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1),0)","v":0},{"$f":"IFERROR(IF($C183<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1),0)","v":0},{"$f":"IFERROR(IF($C183<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1),0)","v":0},{"$f":"IFERROR(IF($C183<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1),0)","v":0},{"$f":"IFERROR(IF($C183<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1),0)","v":0},{"$f":"IFERROR(IF($C183<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1),0)","v":0},null,{"$f":"IFERROR(IF($C183<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A182)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1),0)","v":0},{"$f":"IFERROR(IF($C183<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A182)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1),0)","v":0},{"$f":"IFERROR(IF($C183<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A182)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1),0)","v":0},{"$f":"IFERROR(IF($C183<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A182)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1),0)","v":0},{"$f":"IFERROR(IF($C183<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A182)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1),0)","v":0},{"$f":"IFERROR(IF($C183<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A182)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM183,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV183,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC183,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN183,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW183,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD183,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO183,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX183,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE183,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP183,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY183,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF183,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ183,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ183,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG183,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR183,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA183,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH183,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ183=1,$BL183,$BK183),1)","v":0},0,null,{"$f":"CR184+(AQ183-CR184*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ183-CR184*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR183*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ183,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ183,Berekening!BH183))-BS183","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A183,0,Berekening!CW183)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A183,0,Berekening!CY183)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ183,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ183,Berekening!BH183))-CP183","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A183,0,Berekening!DB183)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A183,0,Berekening!DD183)","v":0}]
[181,15,"2036-06-30",{"$f":"DAYS360(Quickscan!$F$28,C184)/360","v":56.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D184<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D184>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C184,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C184,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C184,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C184)/360","v":136.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K184<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K184>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C184,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C184,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C184, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC184, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC184,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC184,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC184,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB184=Berekening!AC184),AND(AC184>=20000,AC184<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D184<Quickscan!$F$31,$R184,$S184),$R184)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K184<Quickscan!$H$31,$R184,$S184), $R184)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D184<Quickscan!$F$31,W184,X184),W184)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K184<Quickscan!$H$31,W184,X184), W184)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C184), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C184, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS184=Berekening!AT184),AND(AT184>=20000,AT184<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D184<Quickscan!$F$31,$T184,$U184),$T184)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K184<Quickscan!$H$31,$T184,$U184), $T184)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D184<Quickscan!$F$31,Y184,Z184),Y184)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K184<Quickscan!$H$31,Y184,Z184), Y184)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C184), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C184, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I184,P184)=I184,IF(Quickscan!$F$32<10.5,IF(D184>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K184>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C184<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1),0)","v":0},{"$f":"IFERROR(IF($C184<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1),0)","v":0},{"$f":"IFERROR(IF($C184<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ184=1,$BL184,$BK184),1),0)","v":0},{"$f":"IFERROR(IF($C184<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ184=1,$BL184,$BK184),1),0)","v":0},{"$f":"IFERROR(IF($C184<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ184=1,$BL184,$BK184),1),0)","v":0},{"$f":"IFERROR(IF($C184<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ184=1,$BL184,$BK184),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C184<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1),0)","v":0},{"$f":"IFERROR(IF($C184<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1),0)","v":0},{"$f":"IFERROR(IF($C184<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1),0)","v":0},{"$f":"IFERROR(IF($C184<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1),0)","v":0},{"$f":"IFERROR(IF($C184<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1),0)","v":0},{"$f":"IFERROR(IF($C184<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1),0)","v":0},null,{"$f":"IFERROR(IF($C184<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A183)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1),0)","v":0},{"$f":"IFERROR(IF($C184<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A183)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1),0)","v":0},{"$f":"IFERROR(IF($C184<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A183)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1),0)","v":0},{"$f":"IFERROR(IF($C184<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A183)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1),0)","v":0},{"$f":"IFERROR(IF($C184<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A183)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1),0)","v":0},{"$f":"IFERROR(IF($C184<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A183)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM184,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV184,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC184,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN184,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW184,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD184,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO184,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX184,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE184,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP184,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY184,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF184,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ184,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ184,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG184,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR184,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA184,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH184,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ184=1,$BL184,$BK184),1)","v":0},0,null,{"$f":"CR185+(AQ184-CR185*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ184-CR185*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR184*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ184,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ184,Berekening!BH184))-BS184","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A184,0,Berekening!CW184)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A184,0,Berekening!CY184)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ184,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ184,Berekening!BH184))-CP184","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A184,0,Berekening!DB184)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A184,0,Berekening!DD184)","v":0}]
[182,15.083333333333334,"2036-07-31",{"$f":"DAYS360(Quickscan!$F$28,C185)/360","v":56.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D185<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D185>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C185,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C185,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C185,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C185)/360","v":136.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K185<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K185>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C185,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C185,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C185, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC185, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC185,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC185,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC185,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB185=Berekening!AC185),AND(AC185>=20000,AC185<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D185<Quickscan!$F$31,$R185,$S185),$R185)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K185<Quickscan!$H$31,$R185,$S185), $R185)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D185<Quickscan!$F$31,W185,X185),W185)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K185<Quickscan!$H$31,W185,X185), W185)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C185), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C185, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS185=Berekening!AT185),AND(AT185>=20000,AT185<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D185<Quickscan!$F$31,$T185,$U185),$T185)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K185<Quickscan!$H$31,$T185,$U185), $T185)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D185<Quickscan!$F$31,Y185,Z185),Y185)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K185<Quickscan!$H$31,Y185,Z185), Y185)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C185), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C185, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I185,P185)=I185,IF(Quickscan!$F$32<10.5,IF(D185>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K185>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C185<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1),0)","v":0},{"$f":"IFERROR(IF($C185<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1),0)","v":0},{"$f":"IFERROR(IF($C185<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ185=1,$BL185,$BK185),1),0)","v":0},{"$f":"IFERROR(IF($C185<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ185=1,$BL185,$BK185),1),0)","v":0},{"$f":"IFERROR(IF($C185<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ185=1,$BL185,$BK185),1),0)","v":0},{"$f":"IFERROR(IF($C185<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ185=1,$BL185,$BK185),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C185<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1),0)","v":0},{"$f":"IFERROR(IF($C185<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1),0)","v":0},{"$f":"IFERROR(IF($C185<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1),0)","v":0},{"$f":"IFERROR(IF($C185<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1),0)","v":0},{"$f":"IFERROR(IF($C185<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1),0)","v":0},{"$f":"IFERROR(IF($C185<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1),0)","v":0},null,{"$f":"IFERROR(IF($C185<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A184)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1),0)","v":0},{"$f":"IFERROR(IF($C185<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A184)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1),0)","v":0},{"$f":"IFERROR(IF($C185<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A184)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1),0)","v":0},{"$f":"IFERROR(IF($C185<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A184)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1),0)","v":0},{"$f":"IFERROR(IF($C185<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A184)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1),0)","v":0},{"$f":"IFERROR(IF($C185<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A184)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM185,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV185,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC185,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN185,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW185,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD185,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO185,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX185,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE185,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP185,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY185,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF185,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ185,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ185,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG185,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR185,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA185,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH185,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ185=1,$BL185,$BK185),1)","v":0},0,null,{"$f":"CR186+(AQ185-CR186*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ185-CR186*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR185*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ185,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ185,Berekening!BH185))-BS185","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A185,0,Berekening!CW185)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A185,0,Berekening!CY185)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ185,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ185,Berekening!BH185))-CP185","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A185,0,Berekening!DB185)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A185,0,Berekening!DD185)","v":0}]
[183,15.166666666666666,"2036-08-31",{"$f":"DAYS360(Quickscan!$F$28,C186)/360","v":56.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D186<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D186>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C186,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C186,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C186,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C186)/360","v":136.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K186<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K186>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C186,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C186,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C186, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC186, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC186,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC186,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC186,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB186=Berekening!AC186),AND(AC186>=20000,AC186<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D186<Quickscan!$F$31,$R186,$S186),$R186)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K186<Quickscan!$H$31,$R186,$S186), $R186)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D186<Quickscan!$F$31,W186,X186),W186)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K186<Quickscan!$H$31,W186,X186), W186)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C186), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C186, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS186=Berekening!AT186),AND(AT186>=20000,AT186<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D186<Quickscan!$F$31,$T186,$U186),$T186)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K186<Quickscan!$H$31,$T186,$U186), $T186)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D186<Quickscan!$F$31,Y186,Z186),Y186)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K186<Quickscan!$H$31,Y186,Z186), Y186)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C186), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C186, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I186,P186)=I186,IF(Quickscan!$F$32<10.5,IF(D186>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K186>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C186<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1),0)","v":0},{"$f":"IFERROR(IF($C186<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1),0)","v":0},{"$f":"IFERROR(IF($C186<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ186=1,$BL186,$BK186),1),0)","v":0},{"$f":"IFERROR(IF($C186<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ186=1,$BL186,$BK186),1),0)","v":0},{"$f":"IFERROR(IF($C186<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ186=1,$BL186,$BK186),1),0)","v":0},{"$f":"IFERROR(IF($C186<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ186=1,$BL186,$BK186),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C186<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1),0)","v":0},{"$f":"IFERROR(IF($C186<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1),0)","v":0},{"$f":"IFERROR(IF($C186<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1),0)","v":0},{"$f":"IFERROR(IF($C186<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1),0)","v":0},{"$f":"IFERROR(IF($C186<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1),0)","v":0},{"$f":"IFERROR(IF($C186<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1),0)","v":0},null,{"$f":"IFERROR(IF($C186<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A185)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1),0)","v":0},{"$f":"IFERROR(IF($C186<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A185)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1),0)","v":0},{"$f":"IFERROR(IF($C186<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A185)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1),0)","v":0},{"$f":"IFERROR(IF($C186<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A185)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1),0)","v":0},{"$f":"IFERROR(IF($C186<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A185)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1),0)","v":0},{"$f":"IFERROR(IF($C186<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A185)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM186,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV186,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC186,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN186,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW186,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD186,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO186,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX186,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE186,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP186,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY186,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF186,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ186,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ186,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG186,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR186,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA186,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH186,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ186=1,$BL186,$BK186),1)","v":0},0,null,{"$f":"CR187+(AQ186-CR187*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ186-CR187*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR186*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ186,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ186,Berekening!BH186))-BS186","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A186,0,Berekening!CW186)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A186,0,Berekening!CY186)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ186,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ186,Berekening!BH186))-CP186","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A186,0,Berekening!DB186)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A186,0,Berekening!DD186)","v":0}]
[184,15.25,"2036-09-30",{"$f":"DAYS360(Quickscan!$F$28,C187)/360","v":56.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D187<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D187>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C187,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C187,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C187,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C187)/360","v":136.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K187<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K187>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C187,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C187,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C187, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC187, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC187,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC187,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC187,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB187=Berekening!AC187),AND(AC187>=20000,AC187<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D187<Quickscan!$F$31,$R187,$S187),$R187)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K187<Quickscan!$H$31,$R187,$S187), $R187)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D187<Quickscan!$F$31,W187,X187),W187)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K187<Quickscan!$H$31,W187,X187), W187)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C187), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C187, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS187=Berekening!AT187),AND(AT187>=20000,AT187<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D187<Quickscan!$F$31,$T187,$U187),$T187)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K187<Quickscan!$H$31,$T187,$U187), $T187)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D187<Quickscan!$F$31,Y187,Z187),Y187)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K187<Quickscan!$H$31,Y187,Z187), Y187)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C187), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C187, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I187,P187)=I187,IF(Quickscan!$F$32<10.5,IF(D187>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K187>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C187<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1),0)","v":0},{"$f":"IFERROR(IF($C187<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1),0)","v":0},{"$f":"IFERROR(IF($C187<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ187=1,$BL187,$BK187),1),0)","v":0},{"$f":"IFERROR(IF($C187<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ187=1,$BL187,$BK187),1),0)","v":0},{"$f":"IFERROR(IF($C187<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ187=1,$BL187,$BK187),1),0)","v":0},{"$f":"IFERROR(IF($C187<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ187=1,$BL187,$BK187),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C187<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1),0)","v":0},{"$f":"IFERROR(IF($C187<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1),0)","v":0},{"$f":"IFERROR(IF($C187<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1),0)","v":0},{"$f":"IFERROR(IF($C187<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1),0)","v":0},{"$f":"IFERROR(IF($C187<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1),0)","v":0},{"$f":"IFERROR(IF($C187<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1),0)","v":0},null,{"$f":"IFERROR(IF($C187<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A186)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1),0)","v":0},{"$f":"IFERROR(IF($C187<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A186)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1),0)","v":0},{"$f":"IFERROR(IF($C187<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A186)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1),0)","v":0},{"$f":"IFERROR(IF($C187<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A186)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1),0)","v":0},{"$f":"IFERROR(IF($C187<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A186)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1),0)","v":0},{"$f":"IFERROR(IF($C187<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A186)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM187,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV187,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC187,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN187,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW187,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD187,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO187,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX187,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE187,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP187,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY187,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF187,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ187,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ187,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG187,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR187,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA187,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH187,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ187=1,$BL187,$BK187),1)","v":0},0,null,{"$f":"CR188+(AQ187-CR188*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ187-CR188*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR187*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ187,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ187,Berekening!BH187))-BS187","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A187,0,Berekening!CW187)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A187,0,Berekening!CY187)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ187,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ187,Berekening!BH187))-CP187","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A187,0,Berekening!DB187)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A187,0,Berekening!DD187)","v":0}]
[185,15.333333333333334,"2036-10-31",{"$f":"DAYS360(Quickscan!$F$28,C188)/360","v":56.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D188<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D188>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C188,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C188,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C188,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C188)/360","v":136.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K188<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K188>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C188,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C188,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C188, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC188, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC188,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC188,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC188,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB188=Berekening!AC188),AND(AC188>=20000,AC188<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D188<Quickscan!$F$31,$R188,$S188),$R188)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K188<Quickscan!$H$31,$R188,$S188), $R188)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D188<Quickscan!$F$31,W188,X188),W188)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K188<Quickscan!$H$31,W188,X188), W188)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C188), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C188, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS188=Berekening!AT188),AND(AT188>=20000,AT188<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D188<Quickscan!$F$31,$T188,$U188),$T188)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K188<Quickscan!$H$31,$T188,$U188), $T188)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D188<Quickscan!$F$31,Y188,Z188),Y188)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K188<Quickscan!$H$31,Y188,Z188), Y188)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C188), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C188, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I188,P188)=I188,IF(Quickscan!$F$32<10.5,IF(D188>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K188>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C188<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1),0)","v":0},{"$f":"IFERROR(IF($C188<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1),0)","v":0},{"$f":"IFERROR(IF($C188<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ188=1,$BL188,$BK188),1),0)","v":0},{"$f":"IFERROR(IF($C188<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ188=1,$BL188,$BK188),1),0)","v":0},{"$f":"IFERROR(IF($C188<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ188=1,$BL188,$BK188),1),0)","v":0},{"$f":"IFERROR(IF($C188<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ188=1,$BL188,$BK188),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C188<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1),0)","v":0},{"$f":"IFERROR(IF($C188<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1),0)","v":0},{"$f":"IFERROR(IF($C188<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1),0)","v":0},{"$f":"IFERROR(IF($C188<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1),0)","v":0},{"$f":"IFERROR(IF($C188<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1),0)","v":0},{"$f":"IFERROR(IF($C188<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1),0)","v":0},null,{"$f":"IFERROR(IF($C188<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A187)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1),0)","v":0},{"$f":"IFERROR(IF($C188<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A187)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1),0)","v":0},{"$f":"IFERROR(IF($C188<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A187)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1),0)","v":0},{"$f":"IFERROR(IF($C188<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A187)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1),0)","v":0},{"$f":"IFERROR(IF($C188<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A187)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1),0)","v":0},{"$f":"IFERROR(IF($C188<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A187)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM188,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV188,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC188,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN188,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW188,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD188,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO188,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX188,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE188,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP188,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY188,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF188,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ188,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ188,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG188,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR188,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA188,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH188,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ188=1,$BL188,$BK188),1)","v":0},0,null,{"$f":"CR189+(AQ188-CR189*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ188-CR189*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR188*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ188,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ188,Berekening!BH188))-BS188","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A188,0,Berekening!CW188)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A188,0,Berekening!CY188)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ188,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ188,Berekening!BH188))-CP188","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A188,0,Berekening!DB188)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A188,0,Berekening!DD188)","v":0}]
[186,15.416666666666666,"2036-11-30",{"$f":"DAYS360(Quickscan!$F$28,C189)/360","v":56.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D189<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D189>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C189,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C189,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C189,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C189)/360","v":136.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K189<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K189>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C189,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C189,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C189, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC189, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC189,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC189,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC189,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB189=Berekening!AC189),AND(AC189>=20000,AC189<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D189<Quickscan!$F$31,$R189,$S189),$R189)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K189<Quickscan!$H$31,$R189,$S189), $R189)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D189<Quickscan!$F$31,W189,X189),W189)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K189<Quickscan!$H$31,W189,X189), W189)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C189), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C189, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS189=Berekening!AT189),AND(AT189>=20000,AT189<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D189<Quickscan!$F$31,$T189,$U189),$T189)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K189<Quickscan!$H$31,$T189,$U189), $T189)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D189<Quickscan!$F$31,Y189,Z189),Y189)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K189<Quickscan!$H$31,Y189,Z189), Y189)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C189), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C189, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I189,P189)=I189,IF(Quickscan!$F$32<10.5,IF(D189>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K189>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C189<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1),0)","v":0},{"$f":"IFERROR(IF($C189<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1),0)","v":0},{"$f":"IFERROR(IF($C189<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ189=1,$BL189,$BK189),1),0)","v":0},{"$f":"IFERROR(IF($C189<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ189=1,$BL189,$BK189),1),0)","v":0},{"$f":"IFERROR(IF($C189<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ189=1,$BL189,$BK189),1),0)","v":0},{"$f":"IFERROR(IF($C189<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ189=1,$BL189,$BK189),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C189<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1),0)","v":0},{"$f":"IFERROR(IF($C189<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1),0)","v":0},{"$f":"IFERROR(IF($C189<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1),0)","v":0},{"$f":"IFERROR(IF($C189<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1),0)","v":0},{"$f":"IFERROR(IF($C189<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1),0)","v":0},{"$f":"IFERROR(IF($C189<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1),0)","v":0},null,{"$f":"IFERROR(IF($C189<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A188)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1),0)","v":0},{"$f":"IFERROR(IF($C189<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A188)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1),0)","v":0},{"$f":"IFERROR(IF($C189<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A188)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1),0)","v":0},{"$f":"IFERROR(IF($C189<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A188)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1),0)","v":0},{"$f":"IFERROR(IF($C189<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A188)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1),0)","v":0},{"$f":"IFERROR(IF($C189<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A188)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM189,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV189,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC189,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN189,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW189,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD189,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO189,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX189,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE189,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP189,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY189,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF189,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ189,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ189,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG189,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR189,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA189,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH189,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ189=1,$BL189,$BK189),1)","v":0},0,null,{"$f":"CR190+(AQ189-CR190*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ189-CR190*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR189*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ189,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ189,Berekening!BH189))-BS189","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A189,0,Berekening!CW189)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A189,0,Berekening!CY189)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ189,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ189,Berekening!BH189))-CP189","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A189,0,Berekening!DB189)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A189,0,Berekening!DD189)","v":0}]
[187,15.5,"2036-12-31",{"$f":"DAYS360(Quickscan!$F$28,C190)/360","v":57},{"$f":"IF(Quickscan!$F$32<10.5, IF(D190<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D190>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C190,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C190,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C190,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C190)/360","v":137.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K190<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K190>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C190,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C190,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C190, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC190, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC190,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC190,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC190,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB190=Berekening!AC190),AND(AC190>=20000,AC190<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D190<Quickscan!$F$31,$R190,$S190),$R190)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K190<Quickscan!$H$31,$R190,$S190), $R190)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D190<Quickscan!$F$31,W190,X190),W190)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K190<Quickscan!$H$31,W190,X190), W190)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C190), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C190, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS190=Berekening!AT190),AND(AT190>=20000,AT190<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D190<Quickscan!$F$31,$T190,$U190),$T190)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K190<Quickscan!$H$31,$T190,$U190), $T190)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D190<Quickscan!$F$31,Y190,Z190),Y190)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K190<Quickscan!$H$31,Y190,Z190), Y190)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C190), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C190, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I190,P190)=I190,IF(Quickscan!$F$32<10.5,IF(D190>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K190>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C190<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1),0)","v":0},{"$f":"IFERROR(IF($C190<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1),0)","v":0},{"$f":"IFERROR(IF($C190<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ190=1,$BL190,$BK190),1),0)","v":0},{"$f":"IFERROR(IF($C190<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ190=1,$BL190,$BK190),1),0)","v":0},{"$f":"IFERROR(IF($C190<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ190=1,$BL190,$BK190),1),0)","v":0},{"$f":"IFERROR(IF($C190<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ190=1,$BL190,$BK190),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C190<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1),0)","v":0},{"$f":"IFERROR(IF($C190<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1),0)","v":0},{"$f":"IFERROR(IF($C190<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1),0)","v":0},{"$f":"IFERROR(IF($C190<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1),0)","v":0},{"$f":"IFERROR(IF($C190<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1),0)","v":0},{"$f":"IFERROR(IF($C190<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1),0)","v":0},null,{"$f":"IFERROR(IF($C190<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A189)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1),0)","v":0},{"$f":"IFERROR(IF($C190<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A189)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1),0)","v":0},{"$f":"IFERROR(IF($C190<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A189)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1),0)","v":0},{"$f":"IFERROR(IF($C190<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A189)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1),0)","v":0},{"$f":"IFERROR(IF($C190<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A189)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1),0)","v":0},{"$f":"IFERROR(IF($C190<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A189)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM190,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV190,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC190,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN190,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW190,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD190,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO190,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX190,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE190,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP190,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY190,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF190,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ190,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ190,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG190,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR190,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA190,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH190,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ190=1,$BL190,$BK190),1)","v":0},0,null,{"$f":"CR191+(AQ190-CR191*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ190-CR191*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR190*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ190,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ190,Berekening!BH190))-BS190","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A190,0,Berekening!CW190)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A190,0,Berekening!CY190)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ190,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ190,Berekening!BH190))-CP190","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A190,0,Berekening!DB190)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A190,0,Berekening!DD190)","v":0}]
[188,15.583333333333334,"2037-01-31",{"$f":"DAYS360(Quickscan!$F$28,C191)/360","v":57.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D191<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D191>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C191,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C191,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C191,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C191)/360","v":137.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K191<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K191>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C191,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C191,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C191, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC191, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC191,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC191,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC191,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB191=Berekening!AC191),AND(AC191>=20000,AC191<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D191<Quickscan!$F$31,$R191,$S191),$R191)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K191<Quickscan!$H$31,$R191,$S191), $R191)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D191<Quickscan!$F$31,W191,X191),W191)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K191<Quickscan!$H$31,W191,X191), W191)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C191), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C191, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS191=Berekening!AT191),AND(AT191>=20000,AT191<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D191<Quickscan!$F$31,$T191,$U191),$T191)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K191<Quickscan!$H$31,$T191,$U191), $T191)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D191<Quickscan!$F$31,Y191,Z191),Y191)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K191<Quickscan!$H$31,Y191,Z191), Y191)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C191), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C191, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I191,P191)=I191,IF(Quickscan!$F$32<10.5,IF(D191>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K191>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C191<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1),0)","v":0},{"$f":"IFERROR(IF($C191<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1),0)","v":0},{"$f":"IFERROR(IF($C191<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ191=1,$BL191,$BK191),1),0)","v":0},{"$f":"IFERROR(IF($C191<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ191=1,$BL191,$BK191),1),0)","v":0},{"$f":"IFERROR(IF($C191<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ191=1,$BL191,$BK191),1),0)","v":0},{"$f":"IFERROR(IF($C191<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ191=1,$BL191,$BK191),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C191<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1),0)","v":0},{"$f":"IFERROR(IF($C191<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1),0)","v":0},{"$f":"IFERROR(IF($C191<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1),0)","v":0},{"$f":"IFERROR(IF($C191<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1),0)","v":0},{"$f":"IFERROR(IF($C191<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1),0)","v":0},{"$f":"IFERROR(IF($C191<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1),0)","v":0},null,{"$f":"IFERROR(IF($C191<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A190)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1),0)","v":0},{"$f":"IFERROR(IF($C191<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A190)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1),0)","v":0},{"$f":"IFERROR(IF($C191<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A190)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1),0)","v":0},{"$f":"IFERROR(IF($C191<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A190)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1),0)","v":0},{"$f":"IFERROR(IF($C191<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A190)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1),0)","v":0},{"$f":"IFERROR(IF($C191<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A190)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM191,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV191,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC191,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN191,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW191,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD191,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO191,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX191,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE191,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP191,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY191,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF191,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ191,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ191,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG191,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR191,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA191,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH191,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ191=1,$BL191,$BK191),1)","v":0},0,null,{"$f":"CR192+(AQ191-CR192*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ191-CR192*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR191*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ191,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ191,Berekening!BH191))-BS191","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A191,0,Berekening!CW191)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A191,0,Berekening!CY191)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ191,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ191,Berekening!BH191))-CP191","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A191,0,Berekening!DB191)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A191,0,Berekening!DD191)","v":0}]
[189,15.666666666666666,"2037-02-28",{"$f":"DAYS360(Quickscan!$F$28,C192)/360","v":57.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D192<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D192>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C192,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C192,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C192,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C192)/360","v":137.1611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K192<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K192>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C192,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C192,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C192, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC192, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC192,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC192,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC192,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB192=Berekening!AC192),AND(AC192>=20000,AC192<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D192<Quickscan!$F$31,$R192,$S192),$R192)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K192<Quickscan!$H$31,$R192,$S192), $R192)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D192<Quickscan!$F$31,W192,X192),W192)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K192<Quickscan!$H$31,W192,X192), W192)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C192), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C192, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS192=Berekening!AT192),AND(AT192>=20000,AT192<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D192<Quickscan!$F$31,$T192,$U192),$T192)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K192<Quickscan!$H$31,$T192,$U192), $T192)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D192<Quickscan!$F$31,Y192,Z192),Y192)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K192<Quickscan!$H$31,Y192,Z192), Y192)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C192), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C192, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I192,P192)=I192,IF(Quickscan!$F$32<10.5,IF(D192>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K192>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C192<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1),0)","v":0},{"$f":"IFERROR(IF($C192<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1),0)","v":0},{"$f":"IFERROR(IF($C192<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ192=1,$BL192,$BK192),1),0)","v":0},{"$f":"IFERROR(IF($C192<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ192=1,$BL192,$BK192),1),0)","v":0},{"$f":"IFERROR(IF($C192<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ192=1,$BL192,$BK192),1),0)","v":0},{"$f":"IFERROR(IF($C192<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ192=1,$BL192,$BK192),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C192<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1),0)","v":0},{"$f":"IFERROR(IF($C192<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1),0)","v":0},{"$f":"IFERROR(IF($C192<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1),0)","v":0},{"$f":"IFERROR(IF($C192<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1),0)","v":0},{"$f":"IFERROR(IF($C192<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1),0)","v":0},{"$f":"IFERROR(IF($C192<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1),0)","v":0},null,{"$f":"IFERROR(IF($C192<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A191)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1),0)","v":0},{"$f":"IFERROR(IF($C192<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A191)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1),0)","v":0},{"$f":"IFERROR(IF($C192<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A191)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1),0)","v":0},{"$f":"IFERROR(IF($C192<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A191)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1),0)","v":0},{"$f":"IFERROR(IF($C192<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A191)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1),0)","v":0},{"$f":"IFERROR(IF($C192<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A191)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM192,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV192,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC192,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN192,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW192,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD192,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO192,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX192,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE192,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP192,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY192,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF192,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ192,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ192,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG192,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR192,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA192,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH192,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ192=1,$BL192,$BK192),1)","v":0},0,null,{"$f":"CR193+(AQ192-CR193*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ192-CR193*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR192*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ192,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ192,Berekening!BH192))-BS192","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A192,0,Berekening!CW192)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A192,0,Berekening!CY192)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ192,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ192,Berekening!BH192))-CP192","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A192,0,Berekening!DB192)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A192,0,Berekening!DD192)","v":0}]
[190,15.75,"2037-03-31",{"$f":"DAYS360(Quickscan!$F$28,C193)/360","v":57.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D193<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D193>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C193,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C193,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C193,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C193)/360","v":137.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K193<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K193>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C193,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C193,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C193, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC193, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC193,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC193,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC193,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB193=Berekening!AC193),AND(AC193>=20000,AC193<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D193<Quickscan!$F$31,$R193,$S193),$R193)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K193<Quickscan!$H$31,$R193,$S193), $R193)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D193<Quickscan!$F$31,W193,X193),W193)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K193<Quickscan!$H$31,W193,X193), W193)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C193), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C193, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS193=Berekening!AT193),AND(AT193>=20000,AT193<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D193<Quickscan!$F$31,$T193,$U193),$T193)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K193<Quickscan!$H$31,$T193,$U193), $T193)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D193<Quickscan!$F$31,Y193,Z193),Y193)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K193<Quickscan!$H$31,Y193,Z193), Y193)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C193), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C193, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I193,P193)=I193,IF(Quickscan!$F$32<10.5,IF(D193>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K193>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C193<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1),0)","v":0},{"$f":"IFERROR(IF($C193<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1),0)","v":0},{"$f":"IFERROR(IF($C193<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ193=1,$BL193,$BK193),1),0)","v":0},{"$f":"IFERROR(IF($C193<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ193=1,$BL193,$BK193),1),0)","v":0},{"$f":"IFERROR(IF($C193<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ193=1,$BL193,$BK193),1),0)","v":0},{"$f":"IFERROR(IF($C193<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ193=1,$BL193,$BK193),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C193<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1),0)","v":0},{"$f":"IFERROR(IF($C193<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1),0)","v":0},{"$f":"IFERROR(IF($C193<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1),0)","v":0},{"$f":"IFERROR(IF($C193<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1),0)","v":0},{"$f":"IFERROR(IF($C193<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1),0)","v":0},{"$f":"IFERROR(IF($C193<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1),0)","v":0},null,{"$f":"IFERROR(IF($C193<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A192)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1),0)","v":0},{"$f":"IFERROR(IF($C193<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A192)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1),0)","v":0},{"$f":"IFERROR(IF($C193<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A192)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1),0)","v":0},{"$f":"IFERROR(IF($C193<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A192)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1),0)","v":0},{"$f":"IFERROR(IF($C193<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A192)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1),0)","v":0},{"$f":"IFERROR(IF($C193<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A192)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM193,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV193,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC193,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN193,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW193,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD193,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO193,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX193,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE193,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP193,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY193,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF193,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ193,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ193,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG193,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR193,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA193,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH193,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ193=1,$BL193,$BK193),1)","v":0},0,null,{"$f":"CR194+(AQ193-CR194*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ193-CR194*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR193*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ193,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ193,Berekening!BH193))-BS193","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A193,0,Berekening!CW193)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A193,0,Berekening!CY193)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ193,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ193,Berekening!BH193))-CP193","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A193,0,Berekening!DB193)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A193,0,Berekening!DD193)","v":0}]
[191,15.833333333333334,"2037-04-30",{"$f":"DAYS360(Quickscan!$F$28,C194)/360","v":57.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D194<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D194>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C194,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C194,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C194,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C194)/360","v":137.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K194<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K194>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C194,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C194,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C194, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC194, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC194,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC194,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC194,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB194=Berekening!AC194),AND(AC194>=20000,AC194<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D194<Quickscan!$F$31,$R194,$S194),$R194)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K194<Quickscan!$H$31,$R194,$S194), $R194)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D194<Quickscan!$F$31,W194,X194),W194)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K194<Quickscan!$H$31,W194,X194), W194)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C194), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C194, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS194=Berekening!AT194),AND(AT194>=20000,AT194<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D194<Quickscan!$F$31,$T194,$U194),$T194)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K194<Quickscan!$H$31,$T194,$U194), $T194)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D194<Quickscan!$F$31,Y194,Z194),Y194)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K194<Quickscan!$H$31,Y194,Z194), Y194)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C194), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C194, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I194,P194)=I194,IF(Quickscan!$F$32<10.5,IF(D194>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K194>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C194<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1),0)","v":0},{"$f":"IFERROR(IF($C194<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1),0)","v":0},{"$f":"IFERROR(IF($C194<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ194=1,$BL194,$BK194),1),0)","v":0},{"$f":"IFERROR(IF($C194<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ194=1,$BL194,$BK194),1),0)","v":0},{"$f":"IFERROR(IF($C194<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ194=1,$BL194,$BK194),1),0)","v":0},{"$f":"IFERROR(IF($C194<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ194=1,$BL194,$BK194),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C194<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1),0)","v":0},{"$f":"IFERROR(IF($C194<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1),0)","v":0},{"$f":"IFERROR(IF($C194<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1),0)","v":0},{"$f":"IFERROR(IF($C194<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1),0)","v":0},{"$f":"IFERROR(IF($C194<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1),0)","v":0},{"$f":"IFERROR(IF($C194<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1),0)","v":0},null,{"$f":"IFERROR(IF($C194<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A193)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1),0)","v":0},{"$f":"IFERROR(IF($C194<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A193)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1),0)","v":0},{"$f":"IFERROR(IF($C194<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A193)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1),0)","v":0},{"$f":"IFERROR(IF($C194<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A193)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1),0)","v":0},{"$f":"IFERROR(IF($C194<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A193)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1),0)","v":0},{"$f":"IFERROR(IF($C194<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A193)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM194,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV194,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC194,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN194,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW194,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD194,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO194,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX194,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE194,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP194,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY194,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF194,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ194,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ194,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG194,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR194,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA194,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH194,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ194=1,$BL194,$BK194),1)","v":0},0,null,{"$f":"CR195+(AQ194-CR195*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ194-CR195*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR194*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ194,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ194,Berekening!BH194))-BS194","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A194,0,Berekening!CW194)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A194,0,Berekening!CY194)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ194,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ194,Berekening!BH194))-CP194","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A194,0,Berekening!DB194)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A194,0,Berekening!DD194)","v":0}]
[192,15.916666666666666,"2037-05-31",{"$f":"DAYS360(Quickscan!$F$28,C195)/360","v":57.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D195<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D195>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C195,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C195,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C195,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C195)/360","v":137.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K195<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K195>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C195,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C195,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C195, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC195, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC195,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC195,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC195,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB195=Berekening!AC195),AND(AC195>=20000,AC195<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D195<Quickscan!$F$31,$R195,$S195),$R195)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K195<Quickscan!$H$31,$R195,$S195), $R195)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D195<Quickscan!$F$31,W195,X195),W195)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K195<Quickscan!$H$31,W195,X195), W195)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C195), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C195, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS195=Berekening!AT195),AND(AT195>=20000,AT195<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D195<Quickscan!$F$31,$T195,$U195),$T195)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K195<Quickscan!$H$31,$T195,$U195), $T195)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D195<Quickscan!$F$31,Y195,Z195),Y195)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K195<Quickscan!$H$31,Y195,Z195), Y195)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C195), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C195, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I195,P195)=I195,IF(Quickscan!$F$32<10.5,IF(D195>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K195>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C195<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1),0)","v":0},{"$f":"IFERROR(IF($C195<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1),0)","v":0},{"$f":"IFERROR(IF($C195<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ195=1,$BL195,$BK195),1),0)","v":0},{"$f":"IFERROR(IF($C195<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ195=1,$BL195,$BK195),1),0)","v":0},{"$f":"IFERROR(IF($C195<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ195=1,$BL195,$BK195),1),0)","v":0},{"$f":"IFERROR(IF($C195<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ195=1,$BL195,$BK195),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C195<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1),0)","v":0},{"$f":"IFERROR(IF($C195<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1),0)","v":0},{"$f":"IFERROR(IF($C195<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1),0)","v":0},{"$f":"IFERROR(IF($C195<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1),0)","v":0},{"$f":"IFERROR(IF($C195<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1),0)","v":0},{"$f":"IFERROR(IF($C195<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1),0)","v":0},null,{"$f":"IFERROR(IF($C195<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A194)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1),0)","v":0},{"$f":"IFERROR(IF($C195<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A194)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1),0)","v":0},{"$f":"IFERROR(IF($C195<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A194)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1),0)","v":0},{"$f":"IFERROR(IF($C195<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A194)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1),0)","v":0},{"$f":"IFERROR(IF($C195<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A194)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1),0)","v":0},{"$f":"IFERROR(IF($C195<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A194)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM195,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV195,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC195,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN195,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW195,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD195,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO195,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX195,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE195,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP195,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY195,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF195,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ195,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ195,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG195,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR195,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA195,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH195,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ195=1,$BL195,$BK195),1)","v":0},0,null,{"$f":"CR196+(AQ195-CR196*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ195-CR196*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR195*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ195,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ195,Berekening!BH195))-BS195","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A195,0,Berekening!CW195)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A195,0,Berekening!CY195)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ195,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ195,Berekening!BH195))-CP195","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A195,0,Berekening!DB195)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A195,0,Berekening!DD195)","v":0}]
[{"$f":"A195+1","v":193},16,"2037-06-30",{"$f":"DAYS360(Quickscan!$F$28,C196)/360","v":57.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D196<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D196>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C196,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C196,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C196,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C196)/360","v":137.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K196<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K196>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C196,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C196,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C196, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC196, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC196,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC196,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC196,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB196=Berekening!AC196),AND(AC196>=20000,AC196<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D196<Quickscan!$F$31,$R196,$S196),$R196)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K196<Quickscan!$H$31,$R196,$S196), $R196)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D196<Quickscan!$F$31,W196,X196),W196)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K196<Quickscan!$H$31,W196,X196), W196)","v":0.17},0.16,0.16,{"$f":"IF(AND(AD196=1,MAX(I196,P196)=I196),MIN(AG196,AI196), IF(AND(AD196=1,MAX(I196,P196)=P196),MIN(AH196,AJ196), IF(AND(AD196=0,MAX(I196,P196)=I196),AE196,AF196)))","v":0.13},null,{"$f":"AB196*AK196/12","v":0},{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C196), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C196, Quickscan!$H$55,0)","v":0},{"$f":"AM196-AN196-AO196","v":0},0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS196=Berekening!AT196),AND(AT196>=20000,AT196<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D196<Quickscan!$F$31,$T196,$U196),$T196)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K196<Quickscan!$H$31,$T196,$U196), $T196)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D196<Quickscan!$F$31,Y196,Z196),Y196)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K196<Quickscan!$H$31,Y196,Z196), Y196)","v":0.16500000000000001},0.16,0.16,0.13,null,{"$f":"AS196*BB196/12","v":0},{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C196), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C196, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I196,P196)=I196,IF(Quickscan!$F$32<10.5,IF(D196>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K196>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C196<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1),0)","v":0},{"$f":"IFERROR(IF($C196<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1),0)","v":0},{"$f":"IFERROR(IF($C196<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ196=1,$BL196,$BK196),1),0)","v":0},{"$f":"IFERROR(IF($C196<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ196=1,$BL196,$BK196),1),0)","v":0},{"$f":"IFERROR(IF($C196<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ196=1,$BL196,$BK196),1),0)","v":0},{"$f":"IFERROR(IF($C196<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ196=1,$BL196,$BK196),1),0)","v":0},{"$f":"SUM(BM196:BR196)","v":0},{"$f":"IF(BS196<=AQ196,1,0)","v":1},null,{"$f":"IFERROR(IF($C196<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1),0)","v":0},{"$f":"IFERROR(IF($C196<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1),0)","v":0},{"$f":"IFERROR(IF($C196<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1),0)","v":0},{"$f":"IFERROR(IF($C196<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1),0)","v":0},{"$f":"IFERROR(IF($C196<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1),0)","v":0},{"$f":"IFERROR(IF($C196<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1),0)","v":0},null,{"$f":"IFERROR(IF($C196<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A195)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1),0)","v":0},{"$f":"IFERROR(IF($C196<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A195)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1),0)","v":0},{"$f":"IFERROR(IF($C196<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A195)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1),0)","v":0},{"$f":"IFERROR(IF($C196<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A195)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1),0)","v":0},{"$f":"IFERROR(IF($C196<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A195)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1),0)","v":0},{"$f":"IFERROR(IF($C196<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A195)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM196,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV196,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC196,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN196,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW196,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD196,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO196,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX196,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE196,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP196,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY196,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF196,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ196,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ196,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG196,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR196,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA196,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH196,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ196=1,$BL196,$BK196),1)","v":0},0,null,{"$f":"CR197+(AQ196-CR197*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ196-CR197*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR196*Quickscan!$Q$16/12","v":0},{"$f":"CR196-CS196","v":0},0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ196,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ196,Berekening!BH196))-BS196","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A196,0,Berekening!CW196)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A196,0,Berekening!CY196)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ196,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ196,Berekening!BH196))-CP196","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A196,0,Berekening!DB196)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A196,0,Berekening!DD196)","v":0}]
[194,{"$f":"(A197-1)/12","v":16.083333333333332},{"$f":"EOMONTH(C196,1)","v":"2037-07-31"},{"$f":"DAYS360(Quickscan!$F$28,C197)/360","v":57.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D197<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D197>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C197,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C197,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C197,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},{"$f":"SUM(E197:G197,-H197)","v":0},null,{"$f":"DAYS360(Quickscan!$H$28,C197)/360","v":137.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K197<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K197>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C197,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C197,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C197, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},{"$f":"SUM(L197:N197,-O197)","v":0},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC197, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC197,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC197,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC197,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,{"$f":"I197+P197","v":0},{"$f":"MAX(I197,P197)+0.9*MIN(I197,P197)","v":0},{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB197=Berekening!AC197),AND(AC197>=20000,AC197<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D197<Quickscan!$F$31,$R197,$S197),$R197)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K197<Quickscan!$H$31,$R197,$S197), $R197)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D197<Quickscan!$F$31,W197,X197),W197)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K197<Quickscan!$H$31,W197,X197), W197)","v":0.17},{"$f":"MIN(AE197+3%,AG197)","v":0.16},{"$f":"MIN(AF197+3%,AI197)","v":0.16},0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C197), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C197, Quickscan!$H$55,0)","v":0},0,{"$f":"AP197","v":0},null,{"$f":"I197+P197","v":0},{"$f":"MAX(I197,P197)+0.9*MIN(I197,P197)","v":0},{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS197=Berekening!AT197),AND(AT197>=20000,AT197<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D197<Quickscan!$F$31,$T197,$U197),$T197)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K197<Quickscan!$H$31,$T197,$U197), $T197)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D197<Quickscan!$F$31,Y197,Z197),Y197)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K197<Quickscan!$H$31,Y197,Z197), Y197)","v":0.16500000000000001},{"$f":"MIN(AV197+3%,AX197)","v":0.16},{"$f":"MIN(AW197+3%,AZ197)","v":0.16},{"$f":"IF(AND(AU197=1,MAX(I197,P197)=I197),MIN(AX197,AZ197), IF(AND(AU197=1,MAX(I197,P197)=P197),MIN(AY197,BA197), IF(AND(AU197=0,MAX(I197,P197)=I197),AV197,AW197)))","v":0.13},null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C197), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C197, Quickscan!$H$55,0)","v":0},{"$f":"BD197-BE197-BF197","v":0},{"$f":"BG197","v":0},null,{"$f":"IF(MAX(I197,P197)=I197,IF(Quickscan!$F$32<10.5,IF(D197>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K197>Quickscan!$H$31,1,0),0))","v":0},{"$f":"IF(AD197=1,MIN(R197+3%,W197)/MIN(T197+3%,Y197),R197/T197)","v":1},{"$f":"IF(AD197=1,MIN(S197+3%,X197)/MIN(U197+3%,Z197),S197/U197)","v":1},{"$f":"IFERROR(IF($C197<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1),0)","v":0},{"$f":"IFERROR(IF($C197<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1),0)","v":0},{"$f":"IFERROR(IF($C197<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ197=1,$BL197,$BK197),1),0)","v":0},{"$f":"IFERROR(IF($C197<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ197=1,$BL197,$BK197),1),0)","v":0},{"$f":"IFERROR(IF($C197<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ197=1,$BL197,$BK197),1),0)","v":0},{"$f":"IFERROR(IF($C197<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ197=1,$BL197,$BK197),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C197<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1),0)","v":0},{"$f":"IFERROR(IF($C197<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1),0)","v":0},{"$f":"IFERROR(IF($C197<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1),0)","v":0},{"$f":"IFERROR(IF($C197<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1),0)","v":0},{"$f":"IFERROR(IF($C197<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1),0)","v":0},{"$f":"IFERROR(IF($C197<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1),0)","v":0},null,{"$f":"IFERROR(IF($C197<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A196)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1),0)","v":0},{"$f":"IFERROR(IF($C197<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A196)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1),0)","v":0},{"$f":"IFERROR(IF($C197<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A196)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1),0)","v":0},{"$f":"IFERROR(IF($C197<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A196)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1),0)","v":0},{"$f":"IFERROR(IF($C197<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A196)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1),0)","v":0},{"$f":"IFERROR(IF($C197<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A196)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM197,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV197,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC197,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN197,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW197,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD197,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO197,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX197,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE197,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP197,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY197,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF197,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ197,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ197,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG197,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR197,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA197,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH197,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ197=1,$BL197,$BK197),1)","v":0},{"$f":"SUM(CJ197:CO197)","v":0},null,{"$f":"CR198+(AQ197-CR198*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ197-CR198*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR197*Quickscan!$Q$16/12","v":0},0,{"$f":"CS197+CT197","v":0},{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ197,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ197,Berekening!BH197))-BS197","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A197,0,Berekening!CW197)","v":0},{"$f":"MIN($CW$4:$CW$363)","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A197,0,Berekening!CY197)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ197,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ197,Berekening!BH197))-CP197","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A197,0,Berekening!DB197)","v":0},{"$f":"MIN($DB$4:$DB$363)","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A197,0,Berekening!DD197)","v":0}]
[195,16.166666666666668,"2037-08-31",{"$f":"DAYS360(Quickscan!$F$28,C198)/360","v":57.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D198<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D198>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C198,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C198,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C198,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C198)/360","v":137.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K198<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K198>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C198,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C198,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C198, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC198, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC198,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC198,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC198,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB198=Berekening!AC198),AND(AC198>=20000,AC198<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D198<Quickscan!$F$31,$R198,$S198),$R198)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K198<Quickscan!$H$31,$R198,$S198), $R198)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D198<Quickscan!$F$31,W198,X198),W198)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K198<Quickscan!$H$31,W198,X198), W198)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C198), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C198, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS198=Berekening!AT198),AND(AT198>=20000,AT198<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D198<Quickscan!$F$31,$T198,$U198),$T198)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K198<Quickscan!$H$31,$T198,$U198), $T198)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D198<Quickscan!$F$31,Y198,Z198),Y198)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K198<Quickscan!$H$31,Y198,Z198), Y198)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C198), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C198, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I198,P198)=I198,IF(Quickscan!$F$32<10.5,IF(D198>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K198>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C198<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1),0)","v":0},{"$f":"IFERROR(IF($C198<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1),0)","v":0},{"$f":"IFERROR(IF($C198<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ198=1,$BL198,$BK198),1),0)","v":0},{"$f":"IFERROR(IF($C198<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ198=1,$BL198,$BK198),1),0)","v":0},{"$f":"IFERROR(IF($C198<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ198=1,$BL198,$BK198),1),0)","v":0},{"$f":"IFERROR(IF($C198<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ198=1,$BL198,$BK198),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C198<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1),0)","v":0},{"$f":"IFERROR(IF($C198<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1),0)","v":0},{"$f":"IFERROR(IF($C198<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1),0)","v":0},{"$f":"IFERROR(IF($C198<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1),0)","v":0},{"$f":"IFERROR(IF($C198<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1),0)","v":0},{"$f":"IFERROR(IF($C198<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1),0)","v":0},null,{"$f":"IFERROR(IF($C198<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A197)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1),0)","v":0},{"$f":"IFERROR(IF($C198<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A197)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1),0)","v":0},{"$f":"IFERROR(IF($C198<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A197)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1),0)","v":0},{"$f":"IFERROR(IF($C198<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A197)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1),0)","v":0},{"$f":"IFERROR(IF($C198<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A197)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1),0)","v":0},{"$f":"IFERROR(IF($C198<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A197)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM198,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV198,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC198,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN198,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW198,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD198,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO198,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX198,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE198,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP198,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY198,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF198,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ198,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ198,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG198,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR198,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA198,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH198,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ198=1,$BL198,$BK198),1)","v":0},0,null,{"$f":"CR199+(AQ198-CR199*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ198-CR199*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR198*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ198,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ198,Berekening!BH198))-BS198","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A198,0,Berekening!CW198)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A198,0,Berekening!CY198)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ198,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ198,Berekening!BH198))-CP198","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A198,0,Berekening!DB198)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A198,0,Berekening!DD198)","v":0}]
[196,16.25,"2037-09-30",{"$f":"DAYS360(Quickscan!$F$28,C199)/360","v":57.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D199<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D199>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C199,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C199,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C199,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C199)/360","v":137.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K199<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K199>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C199,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C199,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C199, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC199, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC199,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC199,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC199,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB199=Berekening!AC199),AND(AC199>=20000,AC199<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D199<Quickscan!$F$31,$R199,$S199),$R199)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K199<Quickscan!$H$31,$R199,$S199), $R199)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D199<Quickscan!$F$31,W199,X199),W199)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K199<Quickscan!$H$31,W199,X199), W199)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C199), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C199, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS199=Berekening!AT199),AND(AT199>=20000,AT199<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D199<Quickscan!$F$31,$T199,$U199),$T199)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K199<Quickscan!$H$31,$T199,$U199), $T199)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D199<Quickscan!$F$31,Y199,Z199),Y199)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K199<Quickscan!$H$31,Y199,Z199), Y199)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C199), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C199, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I199,P199)=I199,IF(Quickscan!$F$32<10.5,IF(D199>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K199>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C199<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1),0)","v":0},{"$f":"IFERROR(IF($C199<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1),0)","v":0},{"$f":"IFERROR(IF($C199<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ199=1,$BL199,$BK199),1),0)","v":0},{"$f":"IFERROR(IF($C199<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ199=1,$BL199,$BK199),1),0)","v":0},{"$f":"IFERROR(IF($C199<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ199=1,$BL199,$BK199),1),0)","v":0},{"$f":"IFERROR(IF($C199<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ199=1,$BL199,$BK199),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C199<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1),0)","v":0},{"$f":"IFERROR(IF($C199<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1),0)","v":0},{"$f":"IFERROR(IF($C199<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1),0)","v":0},{"$f":"IFERROR(IF($C199<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1),0)","v":0},{"$f":"IFERROR(IF($C199<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1),0)","v":0},{"$f":"IFERROR(IF($C199<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1),0)","v":0},null,{"$f":"IFERROR(IF($C199<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A198)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1),0)","v":0},{"$f":"IFERROR(IF($C199<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A198)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1),0)","v":0},{"$f":"IFERROR(IF($C199<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A198)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1),0)","v":0},{"$f":"IFERROR(IF($C199<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A198)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1),0)","v":0},{"$f":"IFERROR(IF($C199<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A198)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1),0)","v":0},{"$f":"IFERROR(IF($C199<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A198)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM199,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV199,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC199,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN199,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW199,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD199,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO199,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX199,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE199,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP199,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY199,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF199,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ199,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ199,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG199,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR199,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA199,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH199,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ199=1,$BL199,$BK199),1)","v":0},0,null,{"$f":"CR200+(AQ199-CR200*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ199-CR200*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR199*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ199,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ199,Berekening!BH199))-BS199","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A199,0,Berekening!CW199)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A199,0,Berekening!CY199)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ199,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ199,Berekening!BH199))-CP199","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A199,0,Berekening!DB199)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A199,0,Berekening!DD199)","v":0}]
[197,16.333333333333332,"2037-10-31",{"$f":"DAYS360(Quickscan!$F$28,C200)/360","v":57.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D200<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D200>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C200,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C200,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C200,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C200)/360","v":137.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K200<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K200>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C200,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C200,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C200, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC200, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC200,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC200,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC200,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB200=Berekening!AC200),AND(AC200>=20000,AC200<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D200<Quickscan!$F$31,$R200,$S200),$R200)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K200<Quickscan!$H$31,$R200,$S200), $R200)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D200<Quickscan!$F$31,W200,X200),W200)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K200<Quickscan!$H$31,W200,X200), W200)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C200), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C200, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS200=Berekening!AT200),AND(AT200>=20000,AT200<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D200<Quickscan!$F$31,$T200,$U200),$T200)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K200<Quickscan!$H$31,$T200,$U200), $T200)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D200<Quickscan!$F$31,Y200,Z200),Y200)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K200<Quickscan!$H$31,Y200,Z200), Y200)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C200), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C200, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I200,P200)=I200,IF(Quickscan!$F$32<10.5,IF(D200>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K200>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C200<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1),0)","v":0},{"$f":"IFERROR(IF($C200<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1),0)","v":0},{"$f":"IFERROR(IF($C200<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ200=1,$BL200,$BK200),1),0)","v":0},{"$f":"IFERROR(IF($C200<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ200=1,$BL200,$BK200),1),0)","v":0},{"$f":"IFERROR(IF($C200<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ200=1,$BL200,$BK200),1),0)","v":0},{"$f":"IFERROR(IF($C200<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ200=1,$BL200,$BK200),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C200<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1),0)","v":0},{"$f":"IFERROR(IF($C200<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1),0)","v":0},{"$f":"IFERROR(IF($C200<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1),0)","v":0},{"$f":"IFERROR(IF($C200<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1),0)","v":0},{"$f":"IFERROR(IF($C200<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1),0)","v":0},{"$f":"IFERROR(IF($C200<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1),0)","v":0},null,{"$f":"IFERROR(IF($C200<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A199)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1),0)","v":0},{"$f":"IFERROR(IF($C200<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A199)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1),0)","v":0},{"$f":"IFERROR(IF($C200<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A199)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1),0)","v":0},{"$f":"IFERROR(IF($C200<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A199)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1),0)","v":0},{"$f":"IFERROR(IF($C200<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A199)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1),0)","v":0},{"$f":"IFERROR(IF($C200<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A199)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM200,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV200,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC200,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN200,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW200,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD200,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO200,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX200,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE200,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP200,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY200,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF200,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ200,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ200,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG200,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR200,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA200,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH200,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ200=1,$BL200,$BK200),1)","v":0},0,null,{"$f":"CR201+(AQ200-CR201*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ200-CR201*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR200*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ200,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ200,Berekening!BH200))-BS200","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A200,0,Berekening!CW200)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A200,0,Berekening!CY200)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ200,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ200,Berekening!BH200))-CP200","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A200,0,Berekening!DB200)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A200,0,Berekening!DD200)","v":0}]
[198,16.416666666666668,"2037-11-30",{"$f":"DAYS360(Quickscan!$F$28,C201)/360","v":57.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D201<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D201>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C201,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C201,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C201,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C201)/360","v":137.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K201<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K201>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C201,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C201,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C201, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC201, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC201,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC201,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC201,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB201=Berekening!AC201),AND(AC201>=20000,AC201<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D201<Quickscan!$F$31,$R201,$S201),$R201)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K201<Quickscan!$H$31,$R201,$S201), $R201)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D201<Quickscan!$F$31,W201,X201),W201)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K201<Quickscan!$H$31,W201,X201), W201)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C201), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C201, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS201=Berekening!AT201),AND(AT201>=20000,AT201<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D201<Quickscan!$F$31,$T201,$U201),$T201)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K201<Quickscan!$H$31,$T201,$U201), $T201)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D201<Quickscan!$F$31,Y201,Z201),Y201)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K201<Quickscan!$H$31,Y201,Z201), Y201)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C201), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C201, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I201,P201)=I201,IF(Quickscan!$F$32<10.5,IF(D201>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K201>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C201<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1),0)","v":0},{"$f":"IFERROR(IF($C201<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1),0)","v":0},{"$f":"IFERROR(IF($C201<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ201=1,$BL201,$BK201),1),0)","v":0},{"$f":"IFERROR(IF($C201<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ201=1,$BL201,$BK201),1),0)","v":0},{"$f":"IFERROR(IF($C201<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ201=1,$BL201,$BK201),1),0)","v":0},{"$f":"IFERROR(IF($C201<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ201=1,$BL201,$BK201),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C201<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1),0)","v":0},{"$f":"IFERROR(IF($C201<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1),0)","v":0},{"$f":"IFERROR(IF($C201<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1),0)","v":0},{"$f":"IFERROR(IF($C201<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1),0)","v":0},{"$f":"IFERROR(IF($C201<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1),0)","v":0},{"$f":"IFERROR(IF($C201<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1),0)","v":0},null,{"$f":"IFERROR(IF($C201<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A200)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1),0)","v":0},{"$f":"IFERROR(IF($C201<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A200)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1),0)","v":0},{"$f":"IFERROR(IF($C201<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A200)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1),0)","v":0},{"$f":"IFERROR(IF($C201<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A200)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1),0)","v":0},{"$f":"IFERROR(IF($C201<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A200)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1),0)","v":0},{"$f":"IFERROR(IF($C201<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A200)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM201,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV201,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC201,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN201,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW201,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD201,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO201,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX201,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE201,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP201,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY201,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF201,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ201,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ201,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG201,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR201,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA201,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH201,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ201=1,$BL201,$BK201),1)","v":0},0,null,{"$f":"CR202+(AQ201-CR202*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ201-CR202*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR201*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ201,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ201,Berekening!BH201))-BS201","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A201,0,Berekening!CW201)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A201,0,Berekening!CY201)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ201,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ201,Berekening!BH201))-CP201","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A201,0,Berekening!DB201)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A201,0,Berekening!DD201)","v":0}]
[199,16.5,"2037-12-31",{"$f":"DAYS360(Quickscan!$F$28,C202)/360","v":58},{"$f":"IF(Quickscan!$F$32<10.5, IF(D202<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D202>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C202,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C202,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C202,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C202)/360","v":138.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K202<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K202>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C202,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C202,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C202, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC202, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC202,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC202,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC202,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB202=Berekening!AC202),AND(AC202>=20000,AC202<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D202<Quickscan!$F$31,$R202,$S202),$R202)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K202<Quickscan!$H$31,$R202,$S202), $R202)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D202<Quickscan!$F$31,W202,X202),W202)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K202<Quickscan!$H$31,W202,X202), W202)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C202), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C202, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS202=Berekening!AT202),AND(AT202>=20000,AT202<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D202<Quickscan!$F$31,$T202,$U202),$T202)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K202<Quickscan!$H$31,$T202,$U202), $T202)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D202<Quickscan!$F$31,Y202,Z202),Y202)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K202<Quickscan!$H$31,Y202,Z202), Y202)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C202), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C202, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I202,P202)=I202,IF(Quickscan!$F$32<10.5,IF(D202>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K202>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C202<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1),0)","v":0},{"$f":"IFERROR(IF($C202<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1),0)","v":0},{"$f":"IFERROR(IF($C202<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ202=1,$BL202,$BK202),1),0)","v":0},{"$f":"IFERROR(IF($C202<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ202=1,$BL202,$BK202),1),0)","v":0},{"$f":"IFERROR(IF($C202<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ202=1,$BL202,$BK202),1),0)","v":0},{"$f":"IFERROR(IF($C202<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ202=1,$BL202,$BK202),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C202<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1),0)","v":0},{"$f":"IFERROR(IF($C202<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1),0)","v":0},{"$f":"IFERROR(IF($C202<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1),0)","v":0},{"$f":"IFERROR(IF($C202<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1),0)","v":0},{"$f":"IFERROR(IF($C202<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1),0)","v":0},{"$f":"IFERROR(IF($C202<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1),0)","v":0},null,{"$f":"IFERROR(IF($C202<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A201)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1),0)","v":0},{"$f":"IFERROR(IF($C202<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A201)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1),0)","v":0},{"$f":"IFERROR(IF($C202<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A201)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1),0)","v":0},{"$f":"IFERROR(IF($C202<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A201)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1),0)","v":0},{"$f":"IFERROR(IF($C202<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A201)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1),0)","v":0},{"$f":"IFERROR(IF($C202<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A201)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM202,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV202,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC202,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN202,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW202,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD202,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO202,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX202,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE202,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP202,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY202,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF202,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ202,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ202,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG202,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR202,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA202,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH202,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ202=1,$BL202,$BK202),1)","v":0},0,null,{"$f":"CR203+(AQ202-CR203*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ202-CR203*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR202*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ202,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ202,Berekening!BH202))-BS202","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A202,0,Berekening!CW202)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A202,0,Berekening!CY202)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ202,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ202,Berekening!BH202))-CP202","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A202,0,Berekening!DB202)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A202,0,Berekening!DD202)","v":0}]
[200,16.583333333333332,"2038-01-31",{"$f":"DAYS360(Quickscan!$F$28,C203)/360","v":58.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D203<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D203>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C203,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C203,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C203,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C203)/360","v":138.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K203<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K203>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C203,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C203,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C203, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC203, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC203,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC203,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC203,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB203=Berekening!AC203),AND(AC203>=20000,AC203<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D203<Quickscan!$F$31,$R203,$S203),$R203)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K203<Quickscan!$H$31,$R203,$S203), $R203)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D203<Quickscan!$F$31,W203,X203),W203)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K203<Quickscan!$H$31,W203,X203), W203)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C203), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C203, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS203=Berekening!AT203),AND(AT203>=20000,AT203<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D203<Quickscan!$F$31,$T203,$U203),$T203)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K203<Quickscan!$H$31,$T203,$U203), $T203)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D203<Quickscan!$F$31,Y203,Z203),Y203)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K203<Quickscan!$H$31,Y203,Z203), Y203)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C203), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C203, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I203,P203)=I203,IF(Quickscan!$F$32<10.5,IF(D203>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K203>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C203<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1),0)","v":0},{"$f":"IFERROR(IF($C203<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1),0)","v":0},{"$f":"IFERROR(IF($C203<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ203=1,$BL203,$BK203),1),0)","v":0},{"$f":"IFERROR(IF($C203<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ203=1,$BL203,$BK203),1),0)","v":0},{"$f":"IFERROR(IF($C203<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ203=1,$BL203,$BK203),1),0)","v":0},{"$f":"IFERROR(IF($C203<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ203=1,$BL203,$BK203),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C203<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1),0)","v":0},{"$f":"IFERROR(IF($C203<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1),0)","v":0},{"$f":"IFERROR(IF($C203<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1),0)","v":0},{"$f":"IFERROR(IF($C203<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1),0)","v":0},{"$f":"IFERROR(IF($C203<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1),0)","v":0},{"$f":"IFERROR(IF($C203<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1),0)","v":0},null,{"$f":"IFERROR(IF($C203<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A202)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1),0)","v":0},{"$f":"IFERROR(IF($C203<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A202)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1),0)","v":0},{"$f":"IFERROR(IF($C203<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A202)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1),0)","v":0},{"$f":"IFERROR(IF($C203<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A202)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1),0)","v":0},{"$f":"IFERROR(IF($C203<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A202)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1),0)","v":0},{"$f":"IFERROR(IF($C203<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A202)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM203,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV203,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC203,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN203,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW203,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD203,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO203,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX203,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE203,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP203,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY203,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF203,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ203,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ203,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG203,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR203,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA203,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH203,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ203=1,$BL203,$BK203),1)","v":0},0,null,{"$f":"CR204+(AQ203-CR204*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ203-CR204*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR203*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ203,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ203,Berekening!BH203))-BS203","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A203,0,Berekening!CW203)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A203,0,Berekening!CY203)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ203,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ203,Berekening!BH203))-CP203","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A203,0,Berekening!DB203)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A203,0,Berekening!DD203)","v":0}]
[201,16.666666666666668,"2038-02-28",{"$f":"DAYS360(Quickscan!$F$28,C204)/360","v":58.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D204<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D204>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C204,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C204,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C204,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C204)/360","v":138.1611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K204<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K204>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C204,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C204,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C204, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC204, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC204,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC204,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC204,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB204=Berekening!AC204),AND(AC204>=20000,AC204<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D204<Quickscan!$F$31,$R204,$S204),$R204)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K204<Quickscan!$H$31,$R204,$S204), $R204)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D204<Quickscan!$F$31,W204,X204),W204)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K204<Quickscan!$H$31,W204,X204), W204)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C204), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C204, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS204=Berekening!AT204),AND(AT204>=20000,AT204<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D204<Quickscan!$F$31,$T204,$U204),$T204)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K204<Quickscan!$H$31,$T204,$U204), $T204)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D204<Quickscan!$F$31,Y204,Z204),Y204)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K204<Quickscan!$H$31,Y204,Z204), Y204)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C204), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C204, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I204,P204)=I204,IF(Quickscan!$F$32<10.5,IF(D204>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K204>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C204<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1),0)","v":0},{"$f":"IFERROR(IF($C204<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1),0)","v":0},{"$f":"IFERROR(IF($C204<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ204=1,$BL204,$BK204),1),0)","v":0},{"$f":"IFERROR(IF($C204<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ204=1,$BL204,$BK204),1),0)","v":0},{"$f":"IFERROR(IF($C204<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ204=1,$BL204,$BK204),1),0)","v":0},{"$f":"IFERROR(IF($C204<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ204=1,$BL204,$BK204),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C204<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1),0)","v":0},{"$f":"IFERROR(IF($C204<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1),0)","v":0},{"$f":"IFERROR(IF($C204<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1),0)","v":0},{"$f":"IFERROR(IF($C204<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1),0)","v":0},{"$f":"IFERROR(IF($C204<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1),0)","v":0},{"$f":"IFERROR(IF($C204<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1),0)","v":0},null,{"$f":"IFERROR(IF($C204<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A203)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1),0)","v":0},{"$f":"IFERROR(IF($C204<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A203)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1),0)","v":0},{"$f":"IFERROR(IF($C204<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A203)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1),0)","v":0},{"$f":"IFERROR(IF($C204<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A203)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1),0)","v":0},{"$f":"IFERROR(IF($C204<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A203)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1),0)","v":0},{"$f":"IFERROR(IF($C204<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A203)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM204,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV204,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC204,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN204,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW204,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD204,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO204,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX204,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE204,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP204,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY204,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF204,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ204,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ204,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG204,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR204,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA204,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH204,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ204=1,$BL204,$BK204),1)","v":0},0,null,{"$f":"CR205+(AQ204-CR205*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ204-CR205*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR204*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ204,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ204,Berekening!BH204))-BS204","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A204,0,Berekening!CW204)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A204,0,Berekening!CY204)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ204,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ204,Berekening!BH204))-CP204","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A204,0,Berekening!DB204)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A204,0,Berekening!DD204)","v":0}]
[202,16.75,"2038-03-31",{"$f":"DAYS360(Quickscan!$F$28,C205)/360","v":58.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D205<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D205>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C205,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C205,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C205,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C205)/360","v":138.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K205<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K205>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C205,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C205,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C205, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC205, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC205,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC205,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC205,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB205=Berekening!AC205),AND(AC205>=20000,AC205<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D205<Quickscan!$F$31,$R205,$S205),$R205)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K205<Quickscan!$H$31,$R205,$S205), $R205)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D205<Quickscan!$F$31,W205,X205),W205)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K205<Quickscan!$H$31,W205,X205), W205)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C205), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C205, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS205=Berekening!AT205),AND(AT205>=20000,AT205<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D205<Quickscan!$F$31,$T205,$U205),$T205)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K205<Quickscan!$H$31,$T205,$U205), $T205)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D205<Quickscan!$F$31,Y205,Z205),Y205)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K205<Quickscan!$H$31,Y205,Z205), Y205)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C205), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C205, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I205,P205)=I205,IF(Quickscan!$F$32<10.5,IF(D205>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K205>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C205<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1),0)","v":0},{"$f":"IFERROR(IF($C205<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1),0)","v":0},{"$f":"IFERROR(IF($C205<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ205=1,$BL205,$BK205),1),0)","v":0},{"$f":"IFERROR(IF($C205<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ205=1,$BL205,$BK205),1),0)","v":0},{"$f":"IFERROR(IF($C205<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ205=1,$BL205,$BK205),1),0)","v":0},{"$f":"IFERROR(IF($C205<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ205=1,$BL205,$BK205),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C205<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1),0)","v":0},{"$f":"IFERROR(IF($C205<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1),0)","v":0},{"$f":"IFERROR(IF($C205<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1),0)","v":0},{"$f":"IFERROR(IF($C205<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1),0)","v":0},{"$f":"IFERROR(IF($C205<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1),0)","v":0},{"$f":"IFERROR(IF($C205<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1),0)","v":0},null,{"$f":"IFERROR(IF($C205<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A204)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1),0)","v":0},{"$f":"IFERROR(IF($C205<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A204)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1),0)","v":0},{"$f":"IFERROR(IF($C205<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A204)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1),0)","v":0},{"$f":"IFERROR(IF($C205<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A204)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1),0)","v":0},{"$f":"IFERROR(IF($C205<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A204)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1),0)","v":0},{"$f":"IFERROR(IF($C205<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A204)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM205,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV205,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC205,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN205,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW205,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD205,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO205,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX205,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE205,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP205,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY205,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF205,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ205,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ205,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG205,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR205,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA205,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH205,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ205=1,$BL205,$BK205),1)","v":0},0,null,{"$f":"CR206+(AQ205-CR206*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ205-CR206*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR205*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ205,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ205,Berekening!BH205))-BS205","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A205,0,Berekening!CW205)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A205,0,Berekening!CY205)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ205,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ205,Berekening!BH205))-CP205","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A205,0,Berekening!DB205)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A205,0,Berekening!DD205)","v":0}]
[203,16.833333333333332,"2038-04-30",{"$f":"DAYS360(Quickscan!$F$28,C206)/360","v":58.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D206<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D206>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C206,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C206,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C206,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C206)/360","v":138.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K206<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K206>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C206,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C206,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C206, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC206, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC206,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC206,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC206,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB206=Berekening!AC206),AND(AC206>=20000,AC206<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D206<Quickscan!$F$31,$R206,$S206),$R206)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K206<Quickscan!$H$31,$R206,$S206), $R206)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D206<Quickscan!$F$31,W206,X206),W206)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K206<Quickscan!$H$31,W206,X206), W206)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C206), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C206, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS206=Berekening!AT206),AND(AT206>=20000,AT206<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D206<Quickscan!$F$31,$T206,$U206),$T206)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K206<Quickscan!$H$31,$T206,$U206), $T206)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D206<Quickscan!$F$31,Y206,Z206),Y206)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K206<Quickscan!$H$31,Y206,Z206), Y206)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C206), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C206, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I206,P206)=I206,IF(Quickscan!$F$32<10.5,IF(D206>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K206>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C206<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1),0)","v":0},{"$f":"IFERROR(IF($C206<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1),0)","v":0},{"$f":"IFERROR(IF($C206<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ206=1,$BL206,$BK206),1),0)","v":0},{"$f":"IFERROR(IF($C206<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ206=1,$BL206,$BK206),1),0)","v":0},{"$f":"IFERROR(IF($C206<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ206=1,$BL206,$BK206),1),0)","v":0},{"$f":"IFERROR(IF($C206<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ206=1,$BL206,$BK206),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C206<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1),0)","v":0},{"$f":"IFERROR(IF($C206<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1),0)","v":0},{"$f":"IFERROR(IF($C206<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1),0)","v":0},{"$f":"IFERROR(IF($C206<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1),0)","v":0},{"$f":"IFERROR(IF($C206<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1),0)","v":0},{"$f":"IFERROR(IF($C206<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1),0)","v":0},null,{"$f":"IFERROR(IF($C206<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A205)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1),0)","v":0},{"$f":"IFERROR(IF($C206<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A205)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1),0)","v":0},{"$f":"IFERROR(IF($C206<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A205)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1),0)","v":0},{"$f":"IFERROR(IF($C206<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A205)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1),0)","v":0},{"$f":"IFERROR(IF($C206<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A205)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1),0)","v":0},{"$f":"IFERROR(IF($C206<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A205)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM206,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV206,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC206,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN206,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW206,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD206,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO206,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX206,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE206,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP206,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY206,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF206,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ206,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ206,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG206,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR206,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA206,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH206,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ206=1,$BL206,$BK206),1)","v":0},0,null,{"$f":"CR207+(AQ206-CR207*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ206-CR207*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR206*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ206,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ206,Berekening!BH206))-BS206","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A206,0,Berekening!CW206)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A206,0,Berekening!CY206)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ206,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ206,Berekening!BH206))-CP206","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A206,0,Berekening!DB206)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A206,0,Berekening!DD206)","v":0}]
[204,16.916666666666668,"2038-05-31",{"$f":"DAYS360(Quickscan!$F$28,C207)/360","v":58.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D207<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D207>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C207,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C207,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C207,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C207)/360","v":138.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K207<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K207>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C207,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C207,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C207, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC207, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC207,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC207,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC207,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB207=Berekening!AC207),AND(AC207>=20000,AC207<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D207<Quickscan!$F$31,$R207,$S207),$R207)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K207<Quickscan!$H$31,$R207,$S207), $R207)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D207<Quickscan!$F$31,W207,X207),W207)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K207<Quickscan!$H$31,W207,X207), W207)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C207), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C207, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS207=Berekening!AT207),AND(AT207>=20000,AT207<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D207<Quickscan!$F$31,$T207,$U207),$T207)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K207<Quickscan!$H$31,$T207,$U207), $T207)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D207<Quickscan!$F$31,Y207,Z207),Y207)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K207<Quickscan!$H$31,Y207,Z207), Y207)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C207), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C207, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I207,P207)=I207,IF(Quickscan!$F$32<10.5,IF(D207>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K207>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C207<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1),0)","v":0},{"$f":"IFERROR(IF($C207<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1),0)","v":0},{"$f":"IFERROR(IF($C207<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ207=1,$BL207,$BK207),1),0)","v":0},{"$f":"IFERROR(IF($C207<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ207=1,$BL207,$BK207),1),0)","v":0},{"$f":"IFERROR(IF($C207<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ207=1,$BL207,$BK207),1),0)","v":0},{"$f":"IFERROR(IF($C207<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ207=1,$BL207,$BK207),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C207<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1),0)","v":0},{"$f":"IFERROR(IF($C207<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1),0)","v":0},{"$f":"IFERROR(IF($C207<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1),0)","v":0},{"$f":"IFERROR(IF($C207<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1),0)","v":0},{"$f":"IFERROR(IF($C207<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1),0)","v":0},{"$f":"IFERROR(IF($C207<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1),0)","v":0},null,{"$f":"IFERROR(IF($C207<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A206)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1),0)","v":0},{"$f":"IFERROR(IF($C207<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A206)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1),0)","v":0},{"$f":"IFERROR(IF($C207<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A206)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1),0)","v":0},{"$f":"IFERROR(IF($C207<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A206)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1),0)","v":0},{"$f":"IFERROR(IF($C207<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A206)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1),0)","v":0},{"$f":"IFERROR(IF($C207<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A206)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM207,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV207,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC207,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN207,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW207,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD207,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO207,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX207,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE207,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP207,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY207,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF207,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ207,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ207,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG207,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR207,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA207,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH207,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ207=1,$BL207,$BK207),1)","v":0},0,null,{"$f":"CR208+(AQ207-CR208*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ207-CR208*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR207*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ207,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ207,Berekening!BH207))-BS207","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A207,0,Berekening!CW207)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A207,0,Berekening!CY207)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ207,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ207,Berekening!BH207))-CP207","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A207,0,Berekening!DB207)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A207,0,Berekening!DD207)","v":0}]
[205,17,"2038-06-30",{"$f":"DAYS360(Quickscan!$F$28,C208)/360","v":58.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D208<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D208>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C208,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C208,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C208,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C208)/360","v":138.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K208<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K208>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C208,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C208,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C208, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC208, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC208,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC208,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC208,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB208=Berekening!AC208),AND(AC208>=20000,AC208<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D208<Quickscan!$F$31,$R208,$S208),$R208)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K208<Quickscan!$H$31,$R208,$S208), $R208)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D208<Quickscan!$F$31,W208,X208),W208)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K208<Quickscan!$H$31,W208,X208), W208)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C208), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C208, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS208=Berekening!AT208),AND(AT208>=20000,AT208<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D208<Quickscan!$F$31,$T208,$U208),$T208)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K208<Quickscan!$H$31,$T208,$U208), $T208)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D208<Quickscan!$F$31,Y208,Z208),Y208)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K208<Quickscan!$H$31,Y208,Z208), Y208)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C208), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C208, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I208,P208)=I208,IF(Quickscan!$F$32<10.5,IF(D208>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K208>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C208<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1),0)","v":0},{"$f":"IFERROR(IF($C208<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1),0)","v":0},{"$f":"IFERROR(IF($C208<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ208=1,$BL208,$BK208),1),0)","v":0},{"$f":"IFERROR(IF($C208<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ208=1,$BL208,$BK208),1),0)","v":0},{"$f":"IFERROR(IF($C208<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ208=1,$BL208,$BK208),1),0)","v":0},{"$f":"IFERROR(IF($C208<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ208=1,$BL208,$BK208),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C208<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1),0)","v":0},{"$f":"IFERROR(IF($C208<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1),0)","v":0},{"$f":"IFERROR(IF($C208<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1),0)","v":0},{"$f":"IFERROR(IF($C208<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1),0)","v":0},{"$f":"IFERROR(IF($C208<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1),0)","v":0},{"$f":"IFERROR(IF($C208<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1),0)","v":0},null,{"$f":"IFERROR(IF($C208<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A207)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1),0)","v":0},{"$f":"IFERROR(IF($C208<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A207)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1),0)","v":0},{"$f":"IFERROR(IF($C208<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A207)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1),0)","v":0},{"$f":"IFERROR(IF($C208<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A207)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1),0)","v":0},{"$f":"IFERROR(IF($C208<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A207)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1),0)","v":0},{"$f":"IFERROR(IF($C208<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A207)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM208,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV208,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC208,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN208,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW208,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD208,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO208,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX208,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE208,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP208,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY208,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF208,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ208,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ208,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG208,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR208,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA208,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH208,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ208=1,$BL208,$BK208),1)","v":0},0,null,{"$f":"CR209+(AQ208-CR209*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ208-CR209*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR208*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ208,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ208,Berekening!BH208))-BS208","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A208,0,Berekening!CW208)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A208,0,Berekening!CY208)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ208,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ208,Berekening!BH208))-CP208","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A208,0,Berekening!DB208)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A208,0,Berekening!DD208)","v":0}]
[206,17.083333333333332,"2038-07-31",{"$f":"DAYS360(Quickscan!$F$28,C209)/360","v":58.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D209<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D209>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C209,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C209,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C209,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C209)/360","v":138.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K209<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K209>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C209,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C209,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C209, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC209, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC209,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC209,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC209,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB209=Berekening!AC209),AND(AC209>=20000,AC209<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D209<Quickscan!$F$31,$R209,$S209),$R209)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K209<Quickscan!$H$31,$R209,$S209), $R209)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D209<Quickscan!$F$31,W209,X209),W209)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K209<Quickscan!$H$31,W209,X209), W209)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C209), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C209, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS209=Berekening!AT209),AND(AT209>=20000,AT209<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D209<Quickscan!$F$31,$T209,$U209),$T209)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K209<Quickscan!$H$31,$T209,$U209), $T209)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D209<Quickscan!$F$31,Y209,Z209),Y209)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K209<Quickscan!$H$31,Y209,Z209), Y209)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C209), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C209, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I209,P209)=I209,IF(Quickscan!$F$32<10.5,IF(D209>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K209>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C209<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1),0)","v":0},{"$f":"IFERROR(IF($C209<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1),0)","v":0},{"$f":"IFERROR(IF($C209<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ209=1,$BL209,$BK209),1),0)","v":0},{"$f":"IFERROR(IF($C209<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ209=1,$BL209,$BK209),1),0)","v":0},{"$f":"IFERROR(IF($C209<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ209=1,$BL209,$BK209),1),0)","v":0},{"$f":"IFERROR(IF($C209<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ209=1,$BL209,$BK209),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C209<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1),0)","v":0},{"$f":"IFERROR(IF($C209<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1),0)","v":0},{"$f":"IFERROR(IF($C209<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1),0)","v":0},{"$f":"IFERROR(IF($C209<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1),0)","v":0},{"$f":"IFERROR(IF($C209<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1),0)","v":0},{"$f":"IFERROR(IF($C209<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1),0)","v":0},null,{"$f":"IFERROR(IF($C209<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A208)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1),0)","v":0},{"$f":"IFERROR(IF($C209<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A208)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1),0)","v":0},{"$f":"IFERROR(IF($C209<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A208)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1),0)","v":0},{"$f":"IFERROR(IF($C209<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A208)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1),0)","v":0},{"$f":"IFERROR(IF($C209<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A208)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1),0)","v":0},{"$f":"IFERROR(IF($C209<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A208)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM209,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV209,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC209,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN209,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW209,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD209,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO209,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX209,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE209,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP209,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY209,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF209,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ209,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ209,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG209,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR209,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA209,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH209,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ209=1,$BL209,$BK209),1)","v":0},0,null,{"$f":"CR210+(AQ209-CR210*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ209-CR210*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR209*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ209,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ209,Berekening!BH209))-BS209","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A209,0,Berekening!CW209)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A209,0,Berekening!CY209)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ209,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ209,Berekening!BH209))-CP209","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A209,0,Berekening!DB209)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A209,0,Berekening!DD209)","v":0}]
[207,17.166666666666668,"2038-08-31",{"$f":"DAYS360(Quickscan!$F$28,C210)/360","v":58.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D210<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D210>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C210,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C210,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C210,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C210)/360","v":138.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K210<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K210>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C210,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C210,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C210, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC210, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC210,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC210,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC210,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB210=Berekening!AC210),AND(AC210>=20000,AC210<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D210<Quickscan!$F$31,$R210,$S210),$R210)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K210<Quickscan!$H$31,$R210,$S210), $R210)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D210<Quickscan!$F$31,W210,X210),W210)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K210<Quickscan!$H$31,W210,X210), W210)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C210), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C210, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS210=Berekening!AT210),AND(AT210>=20000,AT210<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D210<Quickscan!$F$31,$T210,$U210),$T210)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K210<Quickscan!$H$31,$T210,$U210), $T210)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D210<Quickscan!$F$31,Y210,Z210),Y210)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K210<Quickscan!$H$31,Y210,Z210), Y210)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C210), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C210, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I210,P210)=I210,IF(Quickscan!$F$32<10.5,IF(D210>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K210>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C210<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1),0)","v":0},{"$f":"IFERROR(IF($C210<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1),0)","v":0},{"$f":"IFERROR(IF($C210<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ210=1,$BL210,$BK210),1),0)","v":0},{"$f":"IFERROR(IF($C210<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ210=1,$BL210,$BK210),1),0)","v":0},{"$f":"IFERROR(IF($C210<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ210=1,$BL210,$BK210),1),0)","v":0},{"$f":"IFERROR(IF($C210<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ210=1,$BL210,$BK210),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C210<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1),0)","v":0},{"$f":"IFERROR(IF($C210<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1),0)","v":0},{"$f":"IFERROR(IF($C210<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1),0)","v":0},{"$f":"IFERROR(IF($C210<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1),0)","v":0},{"$f":"IFERROR(IF($C210<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1),0)","v":0},{"$f":"IFERROR(IF($C210<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1),0)","v":0},null,{"$f":"IFERROR(IF($C210<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A209)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1),0)","v":0},{"$f":"IFERROR(IF($C210<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A209)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1),0)","v":0},{"$f":"IFERROR(IF($C210<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A209)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1),0)","v":0},{"$f":"IFERROR(IF($C210<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A209)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1),0)","v":0},{"$f":"IFERROR(IF($C210<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A209)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1),0)","v":0},{"$f":"IFERROR(IF($C210<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A209)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM210,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV210,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC210,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN210,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW210,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD210,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO210,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX210,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE210,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP210,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY210,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF210,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ210,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ210,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG210,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR210,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA210,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH210,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ210=1,$BL210,$BK210),1)","v":0},0,null,{"$f":"CR211+(AQ210-CR211*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ210-CR211*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR210*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ210,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ210,Berekening!BH210))-BS210","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A210,0,Berekening!CW210)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A210,0,Berekening!CY210)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ210,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ210,Berekening!BH210))-CP210","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A210,0,Berekening!DB210)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A210,0,Berekening!DD210)","v":0}]
[208,17.25,"2038-09-30",{"$f":"DAYS360(Quickscan!$F$28,C211)/360","v":58.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D211<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D211>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C211,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C211,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C211,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C211)/360","v":138.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K211<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K211>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C211,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C211,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C211, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC211, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC211,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC211,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC211,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB211=Berekening!AC211),AND(AC211>=20000,AC211<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D211<Quickscan!$F$31,$R211,$S211),$R211)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K211<Quickscan!$H$31,$R211,$S211), $R211)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D211<Quickscan!$F$31,W211,X211),W211)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K211<Quickscan!$H$31,W211,X211), W211)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C211), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C211, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS211=Berekening!AT211),AND(AT211>=20000,AT211<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D211<Quickscan!$F$31,$T211,$U211),$T211)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K211<Quickscan!$H$31,$T211,$U211), $T211)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D211<Quickscan!$F$31,Y211,Z211),Y211)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K211<Quickscan!$H$31,Y211,Z211), Y211)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C211), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C211, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I211,P211)=I211,IF(Quickscan!$F$32<10.5,IF(D211>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K211>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C211<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1),0)","v":0},{"$f":"IFERROR(IF($C211<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1),0)","v":0},{"$f":"IFERROR(IF($C211<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ211=1,$BL211,$BK211),1),0)","v":0},{"$f":"IFERROR(IF($C211<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ211=1,$BL211,$BK211),1),0)","v":0},{"$f":"IFERROR(IF($C211<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ211=1,$BL211,$BK211),1),0)","v":0},{"$f":"IFERROR(IF($C211<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ211=1,$BL211,$BK211),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C211<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1),0)","v":0},{"$f":"IFERROR(IF($C211<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1),0)","v":0},{"$f":"IFERROR(IF($C211<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1),0)","v":0},{"$f":"IFERROR(IF($C211<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1),0)","v":0},{"$f":"IFERROR(IF($C211<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1),0)","v":0},{"$f":"IFERROR(IF($C211<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1),0)","v":0},null,{"$f":"IFERROR(IF($C211<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A210)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1),0)","v":0},{"$f":"IFERROR(IF($C211<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A210)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1),0)","v":0},{"$f":"IFERROR(IF($C211<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A210)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1),0)","v":0},{"$f":"IFERROR(IF($C211<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A210)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1),0)","v":0},{"$f":"IFERROR(IF($C211<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A210)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1),0)","v":0},{"$f":"IFERROR(IF($C211<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A210)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM211,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV211,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC211,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN211,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW211,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD211,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO211,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX211,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE211,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP211,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY211,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF211,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ211,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ211,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG211,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR211,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA211,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH211,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ211=1,$BL211,$BK211),1)","v":0},0,null,{"$f":"CR212+(AQ211-CR212*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ211-CR212*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR211*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ211,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ211,Berekening!BH211))-BS211","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A211,0,Berekening!CW211)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A211,0,Berekening!CY211)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ211,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ211,Berekening!BH211))-CP211","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A211,0,Berekening!DB211)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A211,0,Berekening!DD211)","v":0}]
[209,17.333333333333332,"2038-10-31",{"$f":"DAYS360(Quickscan!$F$28,C212)/360","v":58.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D212<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D212>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C212,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C212,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C212,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C212)/360","v":138.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K212<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K212>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C212,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C212,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C212, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC212, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC212,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC212,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC212,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB212=Berekening!AC212),AND(AC212>=20000,AC212<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D212<Quickscan!$F$31,$R212,$S212),$R212)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K212<Quickscan!$H$31,$R212,$S212), $R212)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D212<Quickscan!$F$31,W212,X212),W212)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K212<Quickscan!$H$31,W212,X212), W212)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C212), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C212, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS212=Berekening!AT212),AND(AT212>=20000,AT212<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D212<Quickscan!$F$31,$T212,$U212),$T212)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K212<Quickscan!$H$31,$T212,$U212), $T212)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D212<Quickscan!$F$31,Y212,Z212),Y212)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K212<Quickscan!$H$31,Y212,Z212), Y212)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C212), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C212, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I212,P212)=I212,IF(Quickscan!$F$32<10.5,IF(D212>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K212>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C212<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1),0)","v":0},{"$f":"IFERROR(IF($C212<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1),0)","v":0},{"$f":"IFERROR(IF($C212<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ212=1,$BL212,$BK212),1),0)","v":0},{"$f":"IFERROR(IF($C212<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ212=1,$BL212,$BK212),1),0)","v":0},{"$f":"IFERROR(IF($C212<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ212=1,$BL212,$BK212),1),0)","v":0},{"$f":"IFERROR(IF($C212<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ212=1,$BL212,$BK212),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C212<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1),0)","v":0},{"$f":"IFERROR(IF($C212<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1),0)","v":0},{"$f":"IFERROR(IF($C212<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1),0)","v":0},{"$f":"IFERROR(IF($C212<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1),0)","v":0},{"$f":"IFERROR(IF($C212<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1),0)","v":0},{"$f":"IFERROR(IF($C212<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1),0)","v":0},null,{"$f":"IFERROR(IF($C212<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A211)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1),0)","v":0},{"$f":"IFERROR(IF($C212<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A211)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1),0)","v":0},{"$f":"IFERROR(IF($C212<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A211)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1),0)","v":0},{"$f":"IFERROR(IF($C212<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A211)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1),0)","v":0},{"$f":"IFERROR(IF($C212<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A211)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1),0)","v":0},{"$f":"IFERROR(IF($C212<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A211)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM212,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV212,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC212,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN212,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW212,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD212,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO212,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX212,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE212,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP212,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY212,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF212,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ212,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ212,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG212,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR212,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA212,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH212,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ212=1,$BL212,$BK212),1)","v":0},0,null,{"$f":"CR213+(AQ212-CR213*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ212-CR213*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR212*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ212,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ212,Berekening!BH212))-BS212","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A212,0,Berekening!CW212)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A212,0,Berekening!CY212)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ212,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ212,Berekening!BH212))-CP212","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A212,0,Berekening!DB212)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A212,0,Berekening!DD212)","v":0}]
[210,17.416666666666668,"2038-11-30",{"$f":"DAYS360(Quickscan!$F$28,C213)/360","v":58.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D213<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D213>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C213,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C213,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C213,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C213)/360","v":138.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K213<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K213>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C213,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C213,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C213, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC213, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC213,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC213,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC213,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB213=Berekening!AC213),AND(AC213>=20000,AC213<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D213<Quickscan!$F$31,$R213,$S213),$R213)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K213<Quickscan!$H$31,$R213,$S213), $R213)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D213<Quickscan!$F$31,W213,X213),W213)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K213<Quickscan!$H$31,W213,X213), W213)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C213), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C213, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS213=Berekening!AT213),AND(AT213>=20000,AT213<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D213<Quickscan!$F$31,$T213,$U213),$T213)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K213<Quickscan!$H$31,$T213,$U213), $T213)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D213<Quickscan!$F$31,Y213,Z213),Y213)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K213<Quickscan!$H$31,Y213,Z213), Y213)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C213), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C213, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I213,P213)=I213,IF(Quickscan!$F$32<10.5,IF(D213>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K213>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C213<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1),0)","v":0},{"$f":"IFERROR(IF($C213<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1),0)","v":0},{"$f":"IFERROR(IF($C213<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ213=1,$BL213,$BK213),1),0)","v":0},{"$f":"IFERROR(IF($C213<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ213=1,$BL213,$BK213),1),0)","v":0},{"$f":"IFERROR(IF($C213<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ213=1,$BL213,$BK213),1),0)","v":0},{"$f":"IFERROR(IF($C213<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ213=1,$BL213,$BK213),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C213<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1),0)","v":0},{"$f":"IFERROR(IF($C213<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1),0)","v":0},{"$f":"IFERROR(IF($C213<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1),0)","v":0},{"$f":"IFERROR(IF($C213<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1),0)","v":0},{"$f":"IFERROR(IF($C213<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1),0)","v":0},{"$f":"IFERROR(IF($C213<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1),0)","v":0},null,{"$f":"IFERROR(IF($C213<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A212)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1),0)","v":0},{"$f":"IFERROR(IF($C213<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A212)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1),0)","v":0},{"$f":"IFERROR(IF($C213<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A212)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1),0)","v":0},{"$f":"IFERROR(IF($C213<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A212)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1),0)","v":0},{"$f":"IFERROR(IF($C213<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A212)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1),0)","v":0},{"$f":"IFERROR(IF($C213<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A212)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM213,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV213,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC213,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN213,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW213,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD213,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO213,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX213,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE213,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP213,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY213,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF213,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ213,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ213,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG213,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR213,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA213,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH213,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ213=1,$BL213,$BK213),1)","v":0},0,null,{"$f":"CR214+(AQ213-CR214*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ213-CR214*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR213*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ213,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ213,Berekening!BH213))-BS213","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A213,0,Berekening!CW213)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A213,0,Berekening!CY213)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ213,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ213,Berekening!BH213))-CP213","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A213,0,Berekening!DB213)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A213,0,Berekening!DD213)","v":0}]
[211,17.5,"2038-12-31",{"$f":"DAYS360(Quickscan!$F$28,C214)/360","v":59},{"$f":"IF(Quickscan!$F$32<10.5, IF(D214<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D214>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C214,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C214,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C214,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C214)/360","v":139.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K214<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K214>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C214,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C214,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C214, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC214, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC214,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC214,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC214,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB214=Berekening!AC214),AND(AC214>=20000,AC214<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D214<Quickscan!$F$31,$R214,$S214),$R214)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K214<Quickscan!$H$31,$R214,$S214), $R214)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D214<Quickscan!$F$31,W214,X214),W214)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K214<Quickscan!$H$31,W214,X214), W214)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C214), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C214, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS214=Berekening!AT214),AND(AT214>=20000,AT214<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D214<Quickscan!$F$31,$T214,$U214),$T214)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K214<Quickscan!$H$31,$T214,$U214), $T214)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D214<Quickscan!$F$31,Y214,Z214),Y214)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K214<Quickscan!$H$31,Y214,Z214), Y214)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C214), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C214, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I214,P214)=I214,IF(Quickscan!$F$32<10.5,IF(D214>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K214>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C214<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1),0)","v":0},{"$f":"IFERROR(IF($C214<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1),0)","v":0},{"$f":"IFERROR(IF($C214<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ214=1,$BL214,$BK214),1),0)","v":0},{"$f":"IFERROR(IF($C214<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ214=1,$BL214,$BK214),1),0)","v":0},{"$f":"IFERROR(IF($C214<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ214=1,$BL214,$BK214),1),0)","v":0},{"$f":"IFERROR(IF($C214<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ214=1,$BL214,$BK214),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C214<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1),0)","v":0},{"$f":"IFERROR(IF($C214<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1),0)","v":0},{"$f":"IFERROR(IF($C214<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1),0)","v":0},{"$f":"IFERROR(IF($C214<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1),0)","v":0},{"$f":"IFERROR(IF($C214<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1),0)","v":0},{"$f":"IFERROR(IF($C214<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1),0)","v":0},null,{"$f":"IFERROR(IF($C214<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A213)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1),0)","v":0},{"$f":"IFERROR(IF($C214<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A213)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1),0)","v":0},{"$f":"IFERROR(IF($C214<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A213)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1),0)","v":0},{"$f":"IFERROR(IF($C214<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A213)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1),0)","v":0},{"$f":"IFERROR(IF($C214<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A213)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1),0)","v":0},{"$f":"IFERROR(IF($C214<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A213)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM214,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV214,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC214,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN214,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW214,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD214,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO214,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX214,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE214,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP214,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY214,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF214,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ214,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ214,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG214,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR214,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA214,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH214,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ214=1,$BL214,$BK214),1)","v":0},0,null,{"$f":"CR215+(AQ214-CR215*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ214-CR215*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR214*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ214,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ214,Berekening!BH214))-BS214","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A214,0,Berekening!CW214)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A214,0,Berekening!CY214)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ214,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ214,Berekening!BH214))-CP214","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A214,0,Berekening!DB214)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A214,0,Berekening!DD214)","v":0}]
[212,17.583333333333332,"2039-01-31",{"$f":"DAYS360(Quickscan!$F$28,C215)/360","v":59.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D215<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D215>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C215,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C215,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C215,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C215)/360","v":139.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K215<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K215>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C215,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C215,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C215, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC215, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC215,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC215,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC215,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB215=Berekening!AC215),AND(AC215>=20000,AC215<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D215<Quickscan!$F$31,$R215,$S215),$R215)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K215<Quickscan!$H$31,$R215,$S215), $R215)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D215<Quickscan!$F$31,W215,X215),W215)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K215<Quickscan!$H$31,W215,X215), W215)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C215), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C215, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS215=Berekening!AT215),AND(AT215>=20000,AT215<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D215<Quickscan!$F$31,$T215,$U215),$T215)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K215<Quickscan!$H$31,$T215,$U215), $T215)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D215<Quickscan!$F$31,Y215,Z215),Y215)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K215<Quickscan!$H$31,Y215,Z215), Y215)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C215), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C215, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I215,P215)=I215,IF(Quickscan!$F$32<10.5,IF(D215>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K215>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C215<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1),0)","v":0},{"$f":"IFERROR(IF($C215<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1),0)","v":0},{"$f":"IFERROR(IF($C215<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ215=1,$BL215,$BK215),1),0)","v":0},{"$f":"IFERROR(IF($C215<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ215=1,$BL215,$BK215),1),0)","v":0},{"$f":"IFERROR(IF($C215<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ215=1,$BL215,$BK215),1),0)","v":0},{"$f":"IFERROR(IF($C215<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ215=1,$BL215,$BK215),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C215<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1),0)","v":0},{"$f":"IFERROR(IF($C215<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1),0)","v":0},{"$f":"IFERROR(IF($C215<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1),0)","v":0},{"$f":"IFERROR(IF($C215<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1),0)","v":0},{"$f":"IFERROR(IF($C215<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1),0)","v":0},{"$f":"IFERROR(IF($C215<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1),0)","v":0},null,{"$f":"IFERROR(IF($C215<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A214)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1),0)","v":0},{"$f":"IFERROR(IF($C215<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A214)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1),0)","v":0},{"$f":"IFERROR(IF($C215<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A214)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1),0)","v":0},{"$f":"IFERROR(IF($C215<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A214)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1),0)","v":0},{"$f":"IFERROR(IF($C215<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A214)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1),0)","v":0},{"$f":"IFERROR(IF($C215<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A214)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM215,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV215,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC215,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN215,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW215,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD215,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO215,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX215,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE215,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP215,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY215,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF215,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ215,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ215,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG215,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR215,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA215,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH215,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ215=1,$BL215,$BK215),1)","v":0},0,null,{"$f":"CR216+(AQ215-CR216*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ215-CR216*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR215*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ215,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ215,Berekening!BH215))-BS215","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A215,0,Berekening!CW215)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A215,0,Berekening!CY215)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ215,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ215,Berekening!BH215))-CP215","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A215,0,Berekening!DB215)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A215,0,Berekening!DD215)","v":0}]
[213,17.666666666666668,"2039-02-28",{"$f":"DAYS360(Quickscan!$F$28,C216)/360","v":59.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D216<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D216>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C216,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C216,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C216,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C216)/360","v":139.1611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K216<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K216>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C216,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C216,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C216, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC216, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC216,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC216,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC216,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB216=Berekening!AC216),AND(AC216>=20000,AC216<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D216<Quickscan!$F$31,$R216,$S216),$R216)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K216<Quickscan!$H$31,$R216,$S216), $R216)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D216<Quickscan!$F$31,W216,X216),W216)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K216<Quickscan!$H$31,W216,X216), W216)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C216), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C216, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS216=Berekening!AT216),AND(AT216>=20000,AT216<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D216<Quickscan!$F$31,$T216,$U216),$T216)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K216<Quickscan!$H$31,$T216,$U216), $T216)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D216<Quickscan!$F$31,Y216,Z216),Y216)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K216<Quickscan!$H$31,Y216,Z216), Y216)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C216), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C216, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I216,P216)=I216,IF(Quickscan!$F$32<10.5,IF(D216>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K216>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C216<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1),0)","v":0},{"$f":"IFERROR(IF($C216<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1),0)","v":0},{"$f":"IFERROR(IF($C216<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ216=1,$BL216,$BK216),1),0)","v":0},{"$f":"IFERROR(IF($C216<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ216=1,$BL216,$BK216),1),0)","v":0},{"$f":"IFERROR(IF($C216<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ216=1,$BL216,$BK216),1),0)","v":0},{"$f":"IFERROR(IF($C216<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ216=1,$BL216,$BK216),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C216<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1),0)","v":0},{"$f":"IFERROR(IF($C216<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1),0)","v":0},{"$f":"IFERROR(IF($C216<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1),0)","v":0},{"$f":"IFERROR(IF($C216<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1),0)","v":0},{"$f":"IFERROR(IF($C216<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1),0)","v":0},{"$f":"IFERROR(IF($C216<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1),0)","v":0},null,{"$f":"IFERROR(IF($C216<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A215)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1),0)","v":0},{"$f":"IFERROR(IF($C216<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A215)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1),0)","v":0},{"$f":"IFERROR(IF($C216<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A215)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1),0)","v":0},{"$f":"IFERROR(IF($C216<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A215)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1),0)","v":0},{"$f":"IFERROR(IF($C216<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A215)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1),0)","v":0},{"$f":"IFERROR(IF($C216<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A215)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM216,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV216,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC216,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN216,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW216,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD216,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO216,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX216,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE216,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP216,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY216,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF216,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ216,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ216,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG216,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR216,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA216,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH216,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ216=1,$BL216,$BK216),1)","v":0},0,null,{"$f":"CR217+(AQ216-CR217*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ216-CR217*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR216*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ216,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ216,Berekening!BH216))-BS216","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A216,0,Berekening!CW216)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A216,0,Berekening!CY216)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ216,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ216,Berekening!BH216))-CP216","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A216,0,Berekening!DB216)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A216,0,Berekening!DD216)","v":0}]
[214,17.75,"2039-03-31",{"$f":"DAYS360(Quickscan!$F$28,C217)/360","v":59.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D217<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D217>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C217,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C217,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C217,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C217)/360","v":139.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K217<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K217>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C217,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C217,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C217, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC217, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC217,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC217,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC217,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB217=Berekening!AC217),AND(AC217>=20000,AC217<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D217<Quickscan!$F$31,$R217,$S217),$R217)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K217<Quickscan!$H$31,$R217,$S217), $R217)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D217<Quickscan!$F$31,W217,X217),W217)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K217<Quickscan!$H$31,W217,X217), W217)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C217), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C217, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS217=Berekening!AT217),AND(AT217>=20000,AT217<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D217<Quickscan!$F$31,$T217,$U217),$T217)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K217<Quickscan!$H$31,$T217,$U217), $T217)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D217<Quickscan!$F$31,Y217,Z217),Y217)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K217<Quickscan!$H$31,Y217,Z217), Y217)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C217), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C217, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I217,P217)=I217,IF(Quickscan!$F$32<10.5,IF(D217>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K217>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C217<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1),0)","v":0},{"$f":"IFERROR(IF($C217<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1),0)","v":0},{"$f":"IFERROR(IF($C217<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ217=1,$BL217,$BK217),1),0)","v":0},{"$f":"IFERROR(IF($C217<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ217=1,$BL217,$BK217),1),0)","v":0},{"$f":"IFERROR(IF($C217<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ217=1,$BL217,$BK217),1),0)","v":0},{"$f":"IFERROR(IF($C217<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ217=1,$BL217,$BK217),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C217<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1),0)","v":0},{"$f":"IFERROR(IF($C217<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1),0)","v":0},{"$f":"IFERROR(IF($C217<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1),0)","v":0},{"$f":"IFERROR(IF($C217<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1),0)","v":0},{"$f":"IFERROR(IF($C217<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1),0)","v":0},{"$f":"IFERROR(IF($C217<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1),0)","v":0},null,{"$f":"IFERROR(IF($C217<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A216)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1),0)","v":0},{"$f":"IFERROR(IF($C217<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A216)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1),0)","v":0},{"$f":"IFERROR(IF($C217<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A216)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1),0)","v":0},{"$f":"IFERROR(IF($C217<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A216)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1),0)","v":0},{"$f":"IFERROR(IF($C217<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A216)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1),0)","v":0},{"$f":"IFERROR(IF($C217<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A216)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM217,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV217,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC217,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN217,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW217,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD217,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO217,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX217,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE217,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP217,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY217,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF217,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ217,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ217,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG217,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR217,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA217,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH217,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ217=1,$BL217,$BK217),1)","v":0},0,null,{"$f":"CR218+(AQ217-CR218*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ217-CR218*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR217*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ217,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ217,Berekening!BH217))-BS217","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A217,0,Berekening!CW217)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A217,0,Berekening!CY217)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ217,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ217,Berekening!BH217))-CP217","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A217,0,Berekening!DB217)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A217,0,Berekening!DD217)","v":0}]
[215,17.833333333333332,"2039-04-30",{"$f":"DAYS360(Quickscan!$F$28,C218)/360","v":59.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D218<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D218>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C218,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C218,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C218,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C218)/360","v":139.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K218<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K218>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C218,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C218,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C218, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC218, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC218,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC218,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC218,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB218=Berekening!AC218),AND(AC218>=20000,AC218<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D218<Quickscan!$F$31,$R218,$S218),$R218)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K218<Quickscan!$H$31,$R218,$S218), $R218)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D218<Quickscan!$F$31,W218,X218),W218)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K218<Quickscan!$H$31,W218,X218), W218)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C218), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C218, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS218=Berekening!AT218),AND(AT218>=20000,AT218<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D218<Quickscan!$F$31,$T218,$U218),$T218)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K218<Quickscan!$H$31,$T218,$U218), $T218)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D218<Quickscan!$F$31,Y218,Z218),Y218)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K218<Quickscan!$H$31,Y218,Z218), Y218)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C218), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C218, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I218,P218)=I218,IF(Quickscan!$F$32<10.5,IF(D218>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K218>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C218<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1),0)","v":0},{"$f":"IFERROR(IF($C218<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1),0)","v":0},{"$f":"IFERROR(IF($C218<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ218=1,$BL218,$BK218),1),0)","v":0},{"$f":"IFERROR(IF($C218<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ218=1,$BL218,$BK218),1),0)","v":0},{"$f":"IFERROR(IF($C218<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ218=1,$BL218,$BK218),1),0)","v":0},{"$f":"IFERROR(IF($C218<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ218=1,$BL218,$BK218),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C218<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1),0)","v":0},{"$f":"IFERROR(IF($C218<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1),0)","v":0},{"$f":"IFERROR(IF($C218<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1),0)","v":0},{"$f":"IFERROR(IF($C218<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1),0)","v":0},{"$f":"IFERROR(IF($C218<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1),0)","v":0},{"$f":"IFERROR(IF($C218<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1),0)","v":0},null,{"$f":"IFERROR(IF($C218<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A217)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1),0)","v":0},{"$f":"IFERROR(IF($C218<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A217)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1),0)","v":0},{"$f":"IFERROR(IF($C218<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A217)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1),0)","v":0},{"$f":"IFERROR(IF($C218<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A217)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1),0)","v":0},{"$f":"IFERROR(IF($C218<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A217)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1),0)","v":0},{"$f":"IFERROR(IF($C218<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A217)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM218,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV218,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC218,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN218,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW218,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD218,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO218,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX218,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE218,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP218,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY218,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF218,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ218,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ218,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG218,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR218,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA218,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH218,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ218=1,$BL218,$BK218),1)","v":0},0,null,{"$f":"CR219+(AQ218-CR219*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ218-CR219*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR218*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ218,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ218,Berekening!BH218))-BS218","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A218,0,Berekening!CW218)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A218,0,Berekening!CY218)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ218,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ218,Berekening!BH218))-CP218","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A218,0,Berekening!DB218)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A218,0,Berekening!DD218)","v":0}]
[216,17.916666666666668,"2039-05-31",{"$f":"DAYS360(Quickscan!$F$28,C219)/360","v":59.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D219<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D219>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C219,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C219,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C219,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C219)/360","v":139.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K219<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K219>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C219,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C219,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C219, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC219, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC219,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC219,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC219,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB219=Berekening!AC219),AND(AC219>=20000,AC219<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D219<Quickscan!$F$31,$R219,$S219),$R219)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K219<Quickscan!$H$31,$R219,$S219), $R219)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D219<Quickscan!$F$31,W219,X219),W219)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K219<Quickscan!$H$31,W219,X219), W219)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C219), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C219, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS219=Berekening!AT219),AND(AT219>=20000,AT219<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D219<Quickscan!$F$31,$T219,$U219),$T219)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K219<Quickscan!$H$31,$T219,$U219), $T219)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D219<Quickscan!$F$31,Y219,Z219),Y219)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K219<Quickscan!$H$31,Y219,Z219), Y219)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C219), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C219, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I219,P219)=I219,IF(Quickscan!$F$32<10.5,IF(D219>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K219>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C219<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1),0)","v":0},{"$f":"IFERROR(IF($C219<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1),0)","v":0},{"$f":"IFERROR(IF($C219<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ219=1,$BL219,$BK219),1),0)","v":0},{"$f":"IFERROR(IF($C219<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ219=1,$BL219,$BK219),1),0)","v":0},{"$f":"IFERROR(IF($C219<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ219=1,$BL219,$BK219),1),0)","v":0},{"$f":"IFERROR(IF($C219<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ219=1,$BL219,$BK219),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C219<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1),0)","v":0},{"$f":"IFERROR(IF($C219<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1),0)","v":0},{"$f":"IFERROR(IF($C219<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1),0)","v":0},{"$f":"IFERROR(IF($C219<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1),0)","v":0},{"$f":"IFERROR(IF($C219<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1),0)","v":0},{"$f":"IFERROR(IF($C219<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1),0)","v":0},null,{"$f":"IFERROR(IF($C219<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A218)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1),0)","v":0},{"$f":"IFERROR(IF($C219<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A218)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1),0)","v":0},{"$f":"IFERROR(IF($C219<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A218)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1),0)","v":0},{"$f":"IFERROR(IF($C219<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A218)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1),0)","v":0},{"$f":"IFERROR(IF($C219<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A218)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1),0)","v":0},{"$f":"IFERROR(IF($C219<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A218)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM219,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV219,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC219,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN219,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW219,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD219,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO219,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX219,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE219,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP219,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY219,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF219,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ219,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ219,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG219,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR219,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA219,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH219,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ219=1,$BL219,$BK219),1)","v":0},0,null,{"$f":"CR220+(AQ219-CR220*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ219-CR220*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR219*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ219,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ219,Berekening!BH219))-BS219","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A219,0,Berekening!CW219)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A219,0,Berekening!CY219)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ219,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ219,Berekening!BH219))-CP219","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A219,0,Berekening!DB219)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A219,0,Berekening!DD219)","v":0}]
[217,18,"2039-06-30",{"$f":"DAYS360(Quickscan!$F$28,C220)/360","v":59.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D220<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D220>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C220,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C220,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C220,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C220)/360","v":139.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K220<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K220>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C220,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C220,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C220, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC220, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC220,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC220,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC220,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB220=Berekening!AC220),AND(AC220>=20000,AC220<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D220<Quickscan!$F$31,$R220,$S220),$R220)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K220<Quickscan!$H$31,$R220,$S220), $R220)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D220<Quickscan!$F$31,W220,X220),W220)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K220<Quickscan!$H$31,W220,X220), W220)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C220), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C220, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS220=Berekening!AT220),AND(AT220>=20000,AT220<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D220<Quickscan!$F$31,$T220,$U220),$T220)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K220<Quickscan!$H$31,$T220,$U220), $T220)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D220<Quickscan!$F$31,Y220,Z220),Y220)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K220<Quickscan!$H$31,Y220,Z220), Y220)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C220), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C220, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I220,P220)=I220,IF(Quickscan!$F$32<10.5,IF(D220>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K220>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C220<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1),0)","v":0},{"$f":"IFERROR(IF($C220<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1),0)","v":0},{"$f":"IFERROR(IF($C220<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ220=1,$BL220,$BK220),1),0)","v":0},{"$f":"IFERROR(IF($C220<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ220=1,$BL220,$BK220),1),0)","v":0},{"$f":"IFERROR(IF($C220<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ220=1,$BL220,$BK220),1),0)","v":0},{"$f":"IFERROR(IF($C220<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ220=1,$BL220,$BK220),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C220<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1),0)","v":0},{"$f":"IFERROR(IF($C220<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1),0)","v":0},{"$f":"IFERROR(IF($C220<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1),0)","v":0},{"$f":"IFERROR(IF($C220<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1),0)","v":0},{"$f":"IFERROR(IF($C220<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1),0)","v":0},{"$f":"IFERROR(IF($C220<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1),0)","v":0},null,{"$f":"IFERROR(IF($C220<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A219)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1),0)","v":0},{"$f":"IFERROR(IF($C220<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A219)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1),0)","v":0},{"$f":"IFERROR(IF($C220<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A219)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1),0)","v":0},{"$f":"IFERROR(IF($C220<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A219)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1),0)","v":0},{"$f":"IFERROR(IF($C220<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A219)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1),0)","v":0},{"$f":"IFERROR(IF($C220<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A219)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM220,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV220,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC220,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN220,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW220,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD220,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO220,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX220,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE220,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP220,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY220,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF220,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ220,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ220,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG220,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR220,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA220,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH220,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ220=1,$BL220,$BK220),1)","v":0},0,null,{"$f":"CR221+(AQ220-CR221*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ220-CR221*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR220*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ220,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ220,Berekening!BH220))-BS220","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A220,0,Berekening!CW220)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A220,0,Berekening!CY220)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ220,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ220,Berekening!BH220))-CP220","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A220,0,Berekening!DB220)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A220,0,Berekening!DD220)","v":0}]
[218,18.083333333333332,"2039-07-31",{"$f":"DAYS360(Quickscan!$F$28,C221)/360","v":59.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D221<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D221>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C221,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C221,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C221,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C221)/360","v":139.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K221<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K221>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C221,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C221,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C221, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC221, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC221,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC221,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC221,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB221=Berekening!AC221),AND(AC221>=20000,AC221<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D221<Quickscan!$F$31,$R221,$S221),$R221)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K221<Quickscan!$H$31,$R221,$S221), $R221)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D221<Quickscan!$F$31,W221,X221),W221)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K221<Quickscan!$H$31,W221,X221), W221)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C221), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C221, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS221=Berekening!AT221),AND(AT221>=20000,AT221<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D221<Quickscan!$F$31,$T221,$U221),$T221)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K221<Quickscan!$H$31,$T221,$U221), $T221)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D221<Quickscan!$F$31,Y221,Z221),Y221)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K221<Quickscan!$H$31,Y221,Z221), Y221)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C221), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C221, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I221,P221)=I221,IF(Quickscan!$F$32<10.5,IF(D221>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K221>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C221<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1),0)","v":0},{"$f":"IFERROR(IF($C221<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1),0)","v":0},{"$f":"IFERROR(IF($C221<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ221=1,$BL221,$BK221),1),0)","v":0},{"$f":"IFERROR(IF($C221<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ221=1,$BL221,$BK221),1),0)","v":0},{"$f":"IFERROR(IF($C221<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ221=1,$BL221,$BK221),1),0)","v":0},{"$f":"IFERROR(IF($C221<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ221=1,$BL221,$BK221),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C221<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1),0)","v":0},{"$f":"IFERROR(IF($C221<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1),0)","v":0},{"$f":"IFERROR(IF($C221<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1),0)","v":0},{"$f":"IFERROR(IF($C221<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1),0)","v":0},{"$f":"IFERROR(IF($C221<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1),0)","v":0},{"$f":"IFERROR(IF($C221<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1),0)","v":0},null,{"$f":"IFERROR(IF($C221<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A220)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1),0)","v":0},{"$f":"IFERROR(IF($C221<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A220)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1),0)","v":0},{"$f":"IFERROR(IF($C221<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A220)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1),0)","v":0},{"$f":"IFERROR(IF($C221<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A220)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1),0)","v":0},{"$f":"IFERROR(IF($C221<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A220)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1),0)","v":0},{"$f":"IFERROR(IF($C221<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A220)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM221,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV221,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC221,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN221,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW221,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD221,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO221,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX221,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE221,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP221,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY221,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF221,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ221,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ221,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG221,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR221,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA221,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH221,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ221=1,$BL221,$BK221),1)","v":0},0,null,{"$f":"CR222+(AQ221-CR222*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ221-CR222*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR221*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ221,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ221,Berekening!BH221))-BS221","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A221,0,Berekening!CW221)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A221,0,Berekening!CY221)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ221,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ221,Berekening!BH221))-CP221","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A221,0,Berekening!DB221)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A221,0,Berekening!DD221)","v":0}]
[219,18.166666666666668,"2039-08-31",{"$f":"DAYS360(Quickscan!$F$28,C222)/360","v":59.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D222<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D222>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C222,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C222,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C222,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C222)/360","v":139.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K222<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K222>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C222,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C222,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C222, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC222, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC222,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC222,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC222,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB222=Berekening!AC222),AND(AC222>=20000,AC222<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D222<Quickscan!$F$31,$R222,$S222),$R222)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K222<Quickscan!$H$31,$R222,$S222), $R222)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D222<Quickscan!$F$31,W222,X222),W222)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K222<Quickscan!$H$31,W222,X222), W222)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C222), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C222, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS222=Berekening!AT222),AND(AT222>=20000,AT222<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D222<Quickscan!$F$31,$T222,$U222),$T222)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K222<Quickscan!$H$31,$T222,$U222), $T222)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D222<Quickscan!$F$31,Y222,Z222),Y222)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K222<Quickscan!$H$31,Y222,Z222), Y222)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C222), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C222, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I222,P222)=I222,IF(Quickscan!$F$32<10.5,IF(D222>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K222>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C222<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1),0)","v":0},{"$f":"IFERROR(IF($C222<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1),0)","v":0},{"$f":"IFERROR(IF($C222<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ222=1,$BL222,$BK222),1),0)","v":0},{"$f":"IFERROR(IF($C222<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ222=1,$BL222,$BK222),1),0)","v":0},{"$f":"IFERROR(IF($C222<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ222=1,$BL222,$BK222),1),0)","v":0},{"$f":"IFERROR(IF($C222<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ222=1,$BL222,$BK222),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C222<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1),0)","v":0},{"$f":"IFERROR(IF($C222<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1),0)","v":0},{"$f":"IFERROR(IF($C222<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1),0)","v":0},{"$f":"IFERROR(IF($C222<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1),0)","v":0},{"$f":"IFERROR(IF($C222<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1),0)","v":0},{"$f":"IFERROR(IF($C222<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1),0)","v":0},null,{"$f":"IFERROR(IF($C222<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A221)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1),0)","v":0},{"$f":"IFERROR(IF($C222<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A221)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1),0)","v":0},{"$f":"IFERROR(IF($C222<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A221)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1),0)","v":0},{"$f":"IFERROR(IF($C222<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A221)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1),0)","v":0},{"$f":"IFERROR(IF($C222<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A221)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1),0)","v":0},{"$f":"IFERROR(IF($C222<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A221)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM222,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV222,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC222,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN222,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW222,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD222,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO222,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX222,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE222,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP222,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY222,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF222,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ222,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ222,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG222,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR222,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA222,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH222,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ222=1,$BL222,$BK222),1)","v":0},0,null,{"$f":"CR223+(AQ222-CR223*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ222-CR223*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR222*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ222,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ222,Berekening!BH222))-BS222","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A222,0,Berekening!CW222)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A222,0,Berekening!CY222)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ222,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ222,Berekening!BH222))-CP222","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A222,0,Berekening!DB222)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A222,0,Berekening!DD222)","v":0}]
[220,18.25,"2039-09-30",{"$f":"DAYS360(Quickscan!$F$28,C223)/360","v":59.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D223<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D223>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C223,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C223,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C223,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C223)/360","v":139.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K223<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K223>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C223,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C223,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C223, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC223, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC223,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC223,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC223,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB223=Berekening!AC223),AND(AC223>=20000,AC223<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D223<Quickscan!$F$31,$R223,$S223),$R223)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K223<Quickscan!$H$31,$R223,$S223), $R223)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D223<Quickscan!$F$31,W223,X223),W223)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K223<Quickscan!$H$31,W223,X223), W223)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C223), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C223, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS223=Berekening!AT223),AND(AT223>=20000,AT223<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D223<Quickscan!$F$31,$T223,$U223),$T223)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K223<Quickscan!$H$31,$T223,$U223), $T223)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D223<Quickscan!$F$31,Y223,Z223),Y223)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K223<Quickscan!$H$31,Y223,Z223), Y223)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C223), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C223, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I223,P223)=I223,IF(Quickscan!$F$32<10.5,IF(D223>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K223>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C223<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1),0)","v":0},{"$f":"IFERROR(IF($C223<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1),0)","v":0},{"$f":"IFERROR(IF($C223<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ223=1,$BL223,$BK223),1),0)","v":0},{"$f":"IFERROR(IF($C223<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ223=1,$BL223,$BK223),1),0)","v":0},{"$f":"IFERROR(IF($C223<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ223=1,$BL223,$BK223),1),0)","v":0},{"$f":"IFERROR(IF($C223<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ223=1,$BL223,$BK223),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C223<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1),0)","v":0},{"$f":"IFERROR(IF($C223<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1),0)","v":0},{"$f":"IFERROR(IF($C223<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1),0)","v":0},{"$f":"IFERROR(IF($C223<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1),0)","v":0},{"$f":"IFERROR(IF($C223<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1),0)","v":0},{"$f":"IFERROR(IF($C223<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1),0)","v":0},null,{"$f":"IFERROR(IF($C223<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A222)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1),0)","v":0},{"$f":"IFERROR(IF($C223<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A222)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1),0)","v":0},{"$f":"IFERROR(IF($C223<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A222)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1),0)","v":0},{"$f":"IFERROR(IF($C223<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A222)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1),0)","v":0},{"$f":"IFERROR(IF($C223<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A222)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1),0)","v":0},{"$f":"IFERROR(IF($C223<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A222)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM223,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV223,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC223,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN223,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW223,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD223,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO223,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX223,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE223,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP223,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY223,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF223,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ223,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ223,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG223,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR223,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA223,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH223,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ223=1,$BL223,$BK223),1)","v":0},0,null,{"$f":"CR224+(AQ223-CR224*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ223-CR224*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR223*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ223,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ223,Berekening!BH223))-BS223","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A223,0,Berekening!CW223)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A223,0,Berekening!CY223)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ223,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ223,Berekening!BH223))-CP223","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A223,0,Berekening!DB223)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A223,0,Berekening!DD223)","v":0}]
[221,18.333333333333332,"2039-10-31",{"$f":"DAYS360(Quickscan!$F$28,C224)/360","v":59.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D224<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D224>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C224,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C224,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C224,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C224)/360","v":139.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K224<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K224>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C224,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C224,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C224, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC224, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC224,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC224,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC224,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB224=Berekening!AC224),AND(AC224>=20000,AC224<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D224<Quickscan!$F$31,$R224,$S224),$R224)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K224<Quickscan!$H$31,$R224,$S224), $R224)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D224<Quickscan!$F$31,W224,X224),W224)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K224<Quickscan!$H$31,W224,X224), W224)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C224), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C224, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS224=Berekening!AT224),AND(AT224>=20000,AT224<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D224<Quickscan!$F$31,$T224,$U224),$T224)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K224<Quickscan!$H$31,$T224,$U224), $T224)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D224<Quickscan!$F$31,Y224,Z224),Y224)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K224<Quickscan!$H$31,Y224,Z224), Y224)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C224), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C224, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I224,P224)=I224,IF(Quickscan!$F$32<10.5,IF(D224>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K224>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C224<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1),0)","v":0},{"$f":"IFERROR(IF($C224<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1),0)","v":0},{"$f":"IFERROR(IF($C224<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ224=1,$BL224,$BK224),1),0)","v":0},{"$f":"IFERROR(IF($C224<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ224=1,$BL224,$BK224),1),0)","v":0},{"$f":"IFERROR(IF($C224<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ224=1,$BL224,$BK224),1),0)","v":0},{"$f":"IFERROR(IF($C224<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ224=1,$BL224,$BK224),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C224<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1),0)","v":0},{"$f":"IFERROR(IF($C224<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1),0)","v":0},{"$f":"IFERROR(IF($C224<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1),0)","v":0},{"$f":"IFERROR(IF($C224<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1),0)","v":0},{"$f":"IFERROR(IF($C224<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1),0)","v":0},{"$f":"IFERROR(IF($C224<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1),0)","v":0},null,{"$f":"IFERROR(IF($C224<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A223)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1),0)","v":0},{"$f":"IFERROR(IF($C224<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A223)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1),0)","v":0},{"$f":"IFERROR(IF($C224<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A223)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1),0)","v":0},{"$f":"IFERROR(IF($C224<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A223)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1),0)","v":0},{"$f":"IFERROR(IF($C224<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A223)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1),0)","v":0},{"$f":"IFERROR(IF($C224<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A223)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM224,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV224,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC224,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN224,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW224,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD224,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO224,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX224,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE224,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP224,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY224,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF224,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ224,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ224,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG224,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR224,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA224,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH224,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ224=1,$BL224,$BK224),1)","v":0},0,null,{"$f":"CR225+(AQ224-CR225*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ224-CR225*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR224*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ224,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ224,Berekening!BH224))-BS224","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A224,0,Berekening!CW224)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A224,0,Berekening!CY224)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ224,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ224,Berekening!BH224))-CP224","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A224,0,Berekening!DB224)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A224,0,Berekening!DD224)","v":0}]
[222,18.416666666666668,"2039-11-30",{"$f":"DAYS360(Quickscan!$F$28,C225)/360","v":59.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D225<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D225>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C225,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C225,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C225,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C225)/360","v":139.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K225<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K225>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C225,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C225,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C225, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC225, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC225,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC225,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC225,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB225=Berekening!AC225),AND(AC225>=20000,AC225<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D225<Quickscan!$F$31,$R225,$S225),$R225)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K225<Quickscan!$H$31,$R225,$S225), $R225)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D225<Quickscan!$F$31,W225,X225),W225)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K225<Quickscan!$H$31,W225,X225), W225)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C225), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C225, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS225=Berekening!AT225),AND(AT225>=20000,AT225<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D225<Quickscan!$F$31,$T225,$U225),$T225)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K225<Quickscan!$H$31,$T225,$U225), $T225)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D225<Quickscan!$F$31,Y225,Z225),Y225)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K225<Quickscan!$H$31,Y225,Z225), Y225)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C225), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C225, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I225,P225)=I225,IF(Quickscan!$F$32<10.5,IF(D225>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K225>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C225<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1),0)","v":0},{"$f":"IFERROR(IF($C225<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1),0)","v":0},{"$f":"IFERROR(IF($C225<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ225=1,$BL225,$BK225),1),0)","v":0},{"$f":"IFERROR(IF($C225<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ225=1,$BL225,$BK225),1),0)","v":0},{"$f":"IFERROR(IF($C225<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ225=1,$BL225,$BK225),1),0)","v":0},{"$f":"IFERROR(IF($C225<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ225=1,$BL225,$BK225),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C225<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1),0)","v":0},{"$f":"IFERROR(IF($C225<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1),0)","v":0},{"$f":"IFERROR(IF($C225<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1),0)","v":0},{"$f":"IFERROR(IF($C225<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1),0)","v":0},{"$f":"IFERROR(IF($C225<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1),0)","v":0},{"$f":"IFERROR(IF($C225<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1),0)","v":0},null,{"$f":"IFERROR(IF($C225<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A224)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1),0)","v":0},{"$f":"IFERROR(IF($C225<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A224)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1),0)","v":0},{"$f":"IFERROR(IF($C225<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A224)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1),0)","v":0},{"$f":"IFERROR(IF($C225<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A224)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1),0)","v":0},{"$f":"IFERROR(IF($C225<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A224)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1),0)","v":0},{"$f":"IFERROR(IF($C225<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A224)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM225,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV225,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC225,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN225,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW225,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD225,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO225,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX225,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE225,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP225,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY225,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF225,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ225,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ225,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG225,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR225,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA225,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH225,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ225=1,$BL225,$BK225),1)","v":0},0,null,{"$f":"CR226+(AQ225-CR226*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ225-CR226*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR225*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ225,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ225,Berekening!BH225))-BS225","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A225,0,Berekening!CW225)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A225,0,Berekening!CY225)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ225,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ225,Berekening!BH225))-CP225","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A225,0,Berekening!DB225)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A225,0,Berekening!DD225)","v":0}]
[223,18.5,"2039-12-31",{"$f":"DAYS360(Quickscan!$F$28,C226)/360","v":60},{"$f":"IF(Quickscan!$F$32<10.5, IF(D226<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D226>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C226,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C226,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C226,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C226)/360","v":140.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K226<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K226>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C226,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C226,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C226, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC226, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC226,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC226,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC226,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB226=Berekening!AC226),AND(AC226>=20000,AC226<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D226<Quickscan!$F$31,$R226,$S226),$R226)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K226<Quickscan!$H$31,$R226,$S226), $R226)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D226<Quickscan!$F$31,W226,X226),W226)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K226<Quickscan!$H$31,W226,X226), W226)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C226), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C226, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS226=Berekening!AT226),AND(AT226>=20000,AT226<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D226<Quickscan!$F$31,$T226,$U226),$T226)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K226<Quickscan!$H$31,$T226,$U226), $T226)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D226<Quickscan!$F$31,Y226,Z226),Y226)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K226<Quickscan!$H$31,Y226,Z226), Y226)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C226), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C226, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I226,P226)=I226,IF(Quickscan!$F$32<10.5,IF(D226>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K226>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C226<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1),0)","v":0},{"$f":"IFERROR(IF($C226<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1),0)","v":0},{"$f":"IFERROR(IF($C226<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ226=1,$BL226,$BK226),1),0)","v":0},{"$f":"IFERROR(IF($C226<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ226=1,$BL226,$BK226),1),0)","v":0},{"$f":"IFERROR(IF($C226<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ226=1,$BL226,$BK226),1),0)","v":0},{"$f":"IFERROR(IF($C226<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ226=1,$BL226,$BK226),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C226<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1),0)","v":0},{"$f":"IFERROR(IF($C226<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1),0)","v":0},{"$f":"IFERROR(IF($C226<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1),0)","v":0},{"$f":"IFERROR(IF($C226<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1),0)","v":0},{"$f":"IFERROR(IF($C226<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1),0)","v":0},{"$f":"IFERROR(IF($C226<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1),0)","v":0},null,{"$f":"IFERROR(IF($C226<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A225)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1),0)","v":0},{"$f":"IFERROR(IF($C226<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A225)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1),0)","v":0},{"$f":"IFERROR(IF($C226<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A225)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1),0)","v":0},{"$f":"IFERROR(IF($C226<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A225)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1),0)","v":0},{"$f":"IFERROR(IF($C226<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A225)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1),0)","v":0},{"$f":"IFERROR(IF($C226<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A225)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM226,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV226,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC226,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN226,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW226,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD226,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO226,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX226,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE226,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP226,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY226,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF226,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ226,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ226,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG226,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR226,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA226,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH226,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ226=1,$BL226,$BK226),1)","v":0},0,null,{"$f":"CR227+(AQ226-CR227*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ226-CR227*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR226*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ226,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ226,Berekening!BH226))-BS226","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A226,0,Berekening!CW226)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A226,0,Berekening!CY226)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ226,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ226,Berekening!BH226))-CP226","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A226,0,Berekening!DB226)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A226,0,Berekening!DD226)","v":0}]
[224,18.583333333333332,"2040-01-31",{"$f":"DAYS360(Quickscan!$F$28,C227)/360","v":60.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D227<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D227>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C227,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C227,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C227,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C227)/360","v":140.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K227<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K227>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C227,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C227,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C227, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC227, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC227,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC227,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC227,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB227=Berekening!AC227),AND(AC227>=20000,AC227<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D227<Quickscan!$F$31,$R227,$S227),$R227)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K227<Quickscan!$H$31,$R227,$S227), $R227)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D227<Quickscan!$F$31,W227,X227),W227)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K227<Quickscan!$H$31,W227,X227), W227)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C227), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C227, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS227=Berekening!AT227),AND(AT227>=20000,AT227<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D227<Quickscan!$F$31,$T227,$U227),$T227)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K227<Quickscan!$H$31,$T227,$U227), $T227)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D227<Quickscan!$F$31,Y227,Z227),Y227)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K227<Quickscan!$H$31,Y227,Z227), Y227)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C227), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C227, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I227,P227)=I227,IF(Quickscan!$F$32<10.5,IF(D227>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K227>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C227<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1),0)","v":0},{"$f":"IFERROR(IF($C227<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1),0)","v":0},{"$f":"IFERROR(IF($C227<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ227=1,$BL227,$BK227),1),0)","v":0},{"$f":"IFERROR(IF($C227<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ227=1,$BL227,$BK227),1),0)","v":0},{"$f":"IFERROR(IF($C227<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ227=1,$BL227,$BK227),1),0)","v":0},{"$f":"IFERROR(IF($C227<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ227=1,$BL227,$BK227),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C227<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1),0)","v":0},{"$f":"IFERROR(IF($C227<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1),0)","v":0},{"$f":"IFERROR(IF($C227<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1),0)","v":0},{"$f":"IFERROR(IF($C227<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1),0)","v":0},{"$f":"IFERROR(IF($C227<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1),0)","v":0},{"$f":"IFERROR(IF($C227<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1),0)","v":0},null,{"$f":"IFERROR(IF($C227<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A226)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1),0)","v":0},{"$f":"IFERROR(IF($C227<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A226)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1),0)","v":0},{"$f":"IFERROR(IF($C227<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A226)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1),0)","v":0},{"$f":"IFERROR(IF($C227<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A226)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1),0)","v":0},{"$f":"IFERROR(IF($C227<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A226)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1),0)","v":0},{"$f":"IFERROR(IF($C227<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A226)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM227,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV227,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC227,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN227,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW227,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD227,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO227,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX227,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE227,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP227,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY227,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF227,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ227,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ227,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG227,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR227,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA227,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH227,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ227=1,$BL227,$BK227),1)","v":0},0,null,{"$f":"CR228+(AQ227-CR228*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ227-CR228*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR227*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ227,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ227,Berekening!BH227))-BS227","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A227,0,Berekening!CW227)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A227,0,Berekening!CY227)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ227,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ227,Berekening!BH227))-CP227","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A227,0,Berekening!DB227)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A227,0,Berekening!DD227)","v":0}]
[225,18.666666666666668,"2040-02-29",{"$f":"DAYS360(Quickscan!$F$28,C228)/360","v":60.161111111111111},{"$f":"IF(Quickscan!$F$32<10.5, IF(D228<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D228>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C228,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C228,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C228,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C228)/360","v":140.16388888888889},{"$f":"IF(Quickscan!$H$32<10.5, IF(K228<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K228>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C228,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C228,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C228, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC228, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC228,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC228,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC228,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB228=Berekening!AC228),AND(AC228>=20000,AC228<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D228<Quickscan!$F$31,$R228,$S228),$R228)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K228<Quickscan!$H$31,$R228,$S228), $R228)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D228<Quickscan!$F$31,W228,X228),W228)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K228<Quickscan!$H$31,W228,X228), W228)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C228), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C228, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS228=Berekening!AT228),AND(AT228>=20000,AT228<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D228<Quickscan!$F$31,$T228,$U228),$T228)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K228<Quickscan!$H$31,$T228,$U228), $T228)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D228<Quickscan!$F$31,Y228,Z228),Y228)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K228<Quickscan!$H$31,Y228,Z228), Y228)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C228), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C228, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I228,P228)=I228,IF(Quickscan!$F$32<10.5,IF(D228>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K228>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C228<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1),0)","v":0},{"$f":"IFERROR(IF($C228<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1),0)","v":0},{"$f":"IFERROR(IF($C228<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ228=1,$BL228,$BK228),1),0)","v":0},{"$f":"IFERROR(IF($C228<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ228=1,$BL228,$BK228),1),0)","v":0},{"$f":"IFERROR(IF($C228<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ228=1,$BL228,$BK228),1),0)","v":0},{"$f":"IFERROR(IF($C228<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ228=1,$BL228,$BK228),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C228<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1),0)","v":0},{"$f":"IFERROR(IF($C228<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1),0)","v":0},{"$f":"IFERROR(IF($C228<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1),0)","v":0},{"$f":"IFERROR(IF($C228<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1),0)","v":0},{"$f":"IFERROR(IF($C228<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1),0)","v":0},{"$f":"IFERROR(IF($C228<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1),0)","v":0},null,{"$f":"IFERROR(IF($C228<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A227)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1),0)","v":0},{"$f":"IFERROR(IF($C228<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A227)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1),0)","v":0},{"$f":"IFERROR(IF($C228<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A227)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1),0)","v":0},{"$f":"IFERROR(IF($C228<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A227)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1),0)","v":0},{"$f":"IFERROR(IF($C228<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A227)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1),0)","v":0},{"$f":"IFERROR(IF($C228<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A227)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM228,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV228,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC228,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN228,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW228,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD228,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO228,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX228,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE228,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP228,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY228,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF228,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ228,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ228,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG228,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR228,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA228,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH228,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ228=1,$BL228,$BK228),1)","v":0},0,null,{"$f":"CR229+(AQ228-CR229*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ228-CR229*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR228*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ228,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ228,Berekening!BH228))-BS228","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A228,0,Berekening!CW228)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A228,0,Berekening!CY228)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ228,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ228,Berekening!BH228))-CP228","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A228,0,Berekening!DB228)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A228,0,Berekening!DD228)","v":0}]
[226,18.75,"2040-03-31",{"$f":"DAYS360(Quickscan!$F$28,C229)/360","v":60.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D229<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D229>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C229,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C229,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C229,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C229)/360","v":140.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K229<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K229>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C229,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C229,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C229, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC229, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC229,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC229,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC229,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB229=Berekening!AC229),AND(AC229>=20000,AC229<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D229<Quickscan!$F$31,$R229,$S229),$R229)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K229<Quickscan!$H$31,$R229,$S229), $R229)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D229<Quickscan!$F$31,W229,X229),W229)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K229<Quickscan!$H$31,W229,X229), W229)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C229), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C229, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS229=Berekening!AT229),AND(AT229>=20000,AT229<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D229<Quickscan!$F$31,$T229,$U229),$T229)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K229<Quickscan!$H$31,$T229,$U229), $T229)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D229<Quickscan!$F$31,Y229,Z229),Y229)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K229<Quickscan!$H$31,Y229,Z229), Y229)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C229), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C229, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I229,P229)=I229,IF(Quickscan!$F$32<10.5,IF(D229>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K229>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C229<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1),0)","v":0},{"$f":"IFERROR(IF($C229<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1),0)","v":0},{"$f":"IFERROR(IF($C229<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ229=1,$BL229,$BK229),1),0)","v":0},{"$f":"IFERROR(IF($C229<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ229=1,$BL229,$BK229),1),0)","v":0},{"$f":"IFERROR(IF($C229<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ229=1,$BL229,$BK229),1),0)","v":0},{"$f":"IFERROR(IF($C229<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ229=1,$BL229,$BK229),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C229<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1),0)","v":0},{"$f":"IFERROR(IF($C229<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1),0)","v":0},{"$f":"IFERROR(IF($C229<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1),0)","v":0},{"$f":"IFERROR(IF($C229<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1),0)","v":0},{"$f":"IFERROR(IF($C229<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1),0)","v":0},{"$f":"IFERROR(IF($C229<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1),0)","v":0},null,{"$f":"IFERROR(IF($C229<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A228)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1),0)","v":0},{"$f":"IFERROR(IF($C229<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A228)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1),0)","v":0},{"$f":"IFERROR(IF($C229<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A228)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1),0)","v":0},{"$f":"IFERROR(IF($C229<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A228)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1),0)","v":0},{"$f":"IFERROR(IF($C229<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A228)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1),0)","v":0},{"$f":"IFERROR(IF($C229<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A228)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM229,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV229,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC229,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN229,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW229,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD229,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO229,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX229,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE229,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP229,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY229,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF229,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ229,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ229,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG229,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR229,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA229,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH229,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ229=1,$BL229,$BK229),1)","v":0},0,null,{"$f":"CR230+(AQ229-CR230*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ229-CR230*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR229*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ229,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ229,Berekening!BH229))-BS229","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A229,0,Berekening!CW229)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A229,0,Berekening!CY229)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ229,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ229,Berekening!BH229))-CP229","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A229,0,Berekening!DB229)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A229,0,Berekening!DD229)","v":0}]
[227,18.833333333333332,"2040-04-30",{"$f":"DAYS360(Quickscan!$F$28,C230)/360","v":60.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D230<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D230>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C230,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C230,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C230,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C230)/360","v":140.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K230<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K230>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C230,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C230,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C230, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC230, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC230,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC230,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC230,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB230=Berekening!AC230),AND(AC230>=20000,AC230<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D230<Quickscan!$F$31,$R230,$S230),$R230)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K230<Quickscan!$H$31,$R230,$S230), $R230)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D230<Quickscan!$F$31,W230,X230),W230)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K230<Quickscan!$H$31,W230,X230), W230)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C230), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C230, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS230=Berekening!AT230),AND(AT230>=20000,AT230<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D230<Quickscan!$F$31,$T230,$U230),$T230)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K230<Quickscan!$H$31,$T230,$U230), $T230)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D230<Quickscan!$F$31,Y230,Z230),Y230)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K230<Quickscan!$H$31,Y230,Z230), Y230)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C230), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C230, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I230,P230)=I230,IF(Quickscan!$F$32<10.5,IF(D230>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K230>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C230<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1),0)","v":0},{"$f":"IFERROR(IF($C230<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1),0)","v":0},{"$f":"IFERROR(IF($C230<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ230=1,$BL230,$BK230),1),0)","v":0},{"$f":"IFERROR(IF($C230<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ230=1,$BL230,$BK230),1),0)","v":0},{"$f":"IFERROR(IF($C230<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ230=1,$BL230,$BK230),1),0)","v":0},{"$f":"IFERROR(IF($C230<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ230=1,$BL230,$BK230),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C230<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1),0)","v":0},{"$f":"IFERROR(IF($C230<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1),0)","v":0},{"$f":"IFERROR(IF($C230<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1),0)","v":0},{"$f":"IFERROR(IF($C230<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1),0)","v":0},{"$f":"IFERROR(IF($C230<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1),0)","v":0},{"$f":"IFERROR(IF($C230<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1),0)","v":0},null,{"$f":"IFERROR(IF($C230<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A229)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1),0)","v":0},{"$f":"IFERROR(IF($C230<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A229)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1),0)","v":0},{"$f":"IFERROR(IF($C230<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A229)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1),0)","v":0},{"$f":"IFERROR(IF($C230<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A229)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1),0)","v":0},{"$f":"IFERROR(IF($C230<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A229)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1),0)","v":0},{"$f":"IFERROR(IF($C230<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A229)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM230,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV230,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC230,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN230,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW230,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD230,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO230,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX230,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE230,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP230,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY230,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF230,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ230,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ230,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG230,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR230,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA230,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH230,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ230=1,$BL230,$BK230),1)","v":0},0,null,{"$f":"CR231+(AQ230-CR231*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ230-CR231*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR230*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ230,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ230,Berekening!BH230))-BS230","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A230,0,Berekening!CW230)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A230,0,Berekening!CY230)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ230,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ230,Berekening!BH230))-CP230","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A230,0,Berekening!DB230)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A230,0,Berekening!DD230)","v":0}]
[228,18.916666666666668,"2040-05-31",{"$f":"DAYS360(Quickscan!$F$28,C231)/360","v":60.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D231<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D231>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C231,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C231,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C231,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C231)/360","v":140.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K231<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K231>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C231,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C231,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C231, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC231, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC231,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC231,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC231,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB231=Berekening!AC231),AND(AC231>=20000,AC231<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D231<Quickscan!$F$31,$R231,$S231),$R231)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K231<Quickscan!$H$31,$R231,$S231), $R231)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D231<Quickscan!$F$31,W231,X231),W231)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K231<Quickscan!$H$31,W231,X231), W231)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C231), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C231, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS231=Berekening!AT231),AND(AT231>=20000,AT231<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D231<Quickscan!$F$31,$T231,$U231),$T231)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K231<Quickscan!$H$31,$T231,$U231), $T231)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D231<Quickscan!$F$31,Y231,Z231),Y231)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K231<Quickscan!$H$31,Y231,Z231), Y231)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C231), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C231, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I231,P231)=I231,IF(Quickscan!$F$32<10.5,IF(D231>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K231>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C231<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1),0)","v":0},{"$f":"IFERROR(IF($C231<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1),0)","v":0},{"$f":"IFERROR(IF($C231<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ231=1,$BL231,$BK231),1),0)","v":0},{"$f":"IFERROR(IF($C231<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ231=1,$BL231,$BK231),1),0)","v":0},{"$f":"IFERROR(IF($C231<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ231=1,$BL231,$BK231),1),0)","v":0},{"$f":"IFERROR(IF($C231<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ231=1,$BL231,$BK231),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C231<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1),0)","v":0},{"$f":"IFERROR(IF($C231<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1),0)","v":0},{"$f":"IFERROR(IF($C231<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1),0)","v":0},{"$f":"IFERROR(IF($C231<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1),0)","v":0},{"$f":"IFERROR(IF($C231<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1),0)","v":0},{"$f":"IFERROR(IF($C231<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1),0)","v":0},null,{"$f":"IFERROR(IF($C231<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A230)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1),0)","v":0},{"$f":"IFERROR(IF($C231<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A230)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1),0)","v":0},{"$f":"IFERROR(IF($C231<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A230)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1),0)","v":0},{"$f":"IFERROR(IF($C231<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A230)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1),0)","v":0},{"$f":"IFERROR(IF($C231<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A230)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1),0)","v":0},{"$f":"IFERROR(IF($C231<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A230)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM231,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV231,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC231,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN231,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW231,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD231,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO231,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX231,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE231,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP231,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY231,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF231,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ231,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ231,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG231,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR231,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA231,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH231,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ231=1,$BL231,$BK231),1)","v":0},0,null,{"$f":"CR232+(AQ231-CR232*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ231-CR232*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR231*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ231,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ231,Berekening!BH231))-BS231","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A231,0,Berekening!CW231)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A231,0,Berekening!CY231)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ231,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ231,Berekening!BH231))-CP231","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A231,0,Berekening!DB231)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A231,0,Berekening!DD231)","v":0}]
[229,19,"2040-06-30",{"$f":"DAYS360(Quickscan!$F$28,C232)/360","v":60.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D232<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D232>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C232,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C232,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C232,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C232)/360","v":140.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K232<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K232>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C232,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C232,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C232, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC232, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC232,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC232,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC232,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB232=Berekening!AC232),AND(AC232>=20000,AC232<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D232<Quickscan!$F$31,$R232,$S232),$R232)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K232<Quickscan!$H$31,$R232,$S232), $R232)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D232<Quickscan!$F$31,W232,X232),W232)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K232<Quickscan!$H$31,W232,X232), W232)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C232), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C232, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS232=Berekening!AT232),AND(AT232>=20000,AT232<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D232<Quickscan!$F$31,$T232,$U232),$T232)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K232<Quickscan!$H$31,$T232,$U232), $T232)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D232<Quickscan!$F$31,Y232,Z232),Y232)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K232<Quickscan!$H$31,Y232,Z232), Y232)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C232), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C232, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I232,P232)=I232,IF(Quickscan!$F$32<10.5,IF(D232>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K232>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C232<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1),0)","v":0},{"$f":"IFERROR(IF($C232<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1),0)","v":0},{"$f":"IFERROR(IF($C232<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ232=1,$BL232,$BK232),1),0)","v":0},{"$f":"IFERROR(IF($C232<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ232=1,$BL232,$BK232),1),0)","v":0},{"$f":"IFERROR(IF($C232<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ232=1,$BL232,$BK232),1),0)","v":0},{"$f":"IFERROR(IF($C232<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ232=1,$BL232,$BK232),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C232<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1),0)","v":0},{"$f":"IFERROR(IF($C232<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1),0)","v":0},{"$f":"IFERROR(IF($C232<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1),0)","v":0},{"$f":"IFERROR(IF($C232<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1),0)","v":0},{"$f":"IFERROR(IF($C232<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1),0)","v":0},{"$f":"IFERROR(IF($C232<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1),0)","v":0},null,{"$f":"IFERROR(IF($C232<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A231)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1),0)","v":0},{"$f":"IFERROR(IF($C232<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A231)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1),0)","v":0},{"$f":"IFERROR(IF($C232<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A231)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1),0)","v":0},{"$f":"IFERROR(IF($C232<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A231)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1),0)","v":0},{"$f":"IFERROR(IF($C232<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A231)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1),0)","v":0},{"$f":"IFERROR(IF($C232<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A231)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM232,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV232,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC232,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN232,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW232,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD232,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO232,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX232,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE232,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP232,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY232,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF232,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ232,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ232,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG232,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR232,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA232,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH232,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ232=1,$BL232,$BK232),1)","v":0},0,null,{"$f":"CR233+(AQ232-CR233*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ232-CR233*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR232*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ232,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ232,Berekening!BH232))-BS232","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A232,0,Berekening!CW232)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A232,0,Berekening!CY232)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ232,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ232,Berekening!BH232))-CP232","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A232,0,Berekening!DB232)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A232,0,Berekening!DD232)","v":0}]
[230,19.083333333333332,"2040-07-31",{"$f":"DAYS360(Quickscan!$F$28,C233)/360","v":60.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D233<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D233>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C233,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C233,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C233,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C233)/360","v":140.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K233<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K233>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C233,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C233,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C233, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC233, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC233,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC233,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC233,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB233=Berekening!AC233),AND(AC233>=20000,AC233<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D233<Quickscan!$F$31,$R233,$S233),$R233)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K233<Quickscan!$H$31,$R233,$S233), $R233)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D233<Quickscan!$F$31,W233,X233),W233)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K233<Quickscan!$H$31,W233,X233), W233)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C233), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C233, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS233=Berekening!AT233),AND(AT233>=20000,AT233<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D233<Quickscan!$F$31,$T233,$U233),$T233)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K233<Quickscan!$H$31,$T233,$U233), $T233)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D233<Quickscan!$F$31,Y233,Z233),Y233)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K233<Quickscan!$H$31,Y233,Z233), Y233)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C233), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C233, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I233,P233)=I233,IF(Quickscan!$F$32<10.5,IF(D233>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K233>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C233<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1),0)","v":0},{"$f":"IFERROR(IF($C233<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1),0)","v":0},{"$f":"IFERROR(IF($C233<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ233=1,$BL233,$BK233),1),0)","v":0},{"$f":"IFERROR(IF($C233<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ233=1,$BL233,$BK233),1),0)","v":0},{"$f":"IFERROR(IF($C233<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ233=1,$BL233,$BK233),1),0)","v":0},{"$f":"IFERROR(IF($C233<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ233=1,$BL233,$BK233),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C233<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1),0)","v":0},{"$f":"IFERROR(IF($C233<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1),0)","v":0},{"$f":"IFERROR(IF($C233<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1),0)","v":0},{"$f":"IFERROR(IF($C233<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1),0)","v":0},{"$f":"IFERROR(IF($C233<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1),0)","v":0},{"$f":"IFERROR(IF($C233<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1),0)","v":0},null,{"$f":"IFERROR(IF($C233<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A232)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1),0)","v":0},{"$f":"IFERROR(IF($C233<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A232)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1),0)","v":0},{"$f":"IFERROR(IF($C233<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A232)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1),0)","v":0},{"$f":"IFERROR(IF($C233<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A232)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1),0)","v":0},{"$f":"IFERROR(IF($C233<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A232)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1),0)","v":0},{"$f":"IFERROR(IF($C233<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A232)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM233,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV233,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC233,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN233,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW233,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD233,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO233,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX233,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE233,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP233,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY233,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF233,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ233,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ233,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG233,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR233,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA233,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH233,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ233=1,$BL233,$BK233),1)","v":0},0,null,{"$f":"CR234+(AQ233-CR234*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ233-CR234*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR233*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ233,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ233,Berekening!BH233))-BS233","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A233,0,Berekening!CW233)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A233,0,Berekening!CY233)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ233,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ233,Berekening!BH233))-CP233","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A233,0,Berekening!DB233)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A233,0,Berekening!DD233)","v":0}]
[231,19.166666666666668,"2040-08-31",{"$f":"DAYS360(Quickscan!$F$28,C234)/360","v":60.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D234<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D234>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C234,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C234,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C234,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C234)/360","v":140.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K234<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K234>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C234,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C234,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C234, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC234, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC234,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC234,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC234,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB234=Berekening!AC234),AND(AC234>=20000,AC234<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D234<Quickscan!$F$31,$R234,$S234),$R234)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K234<Quickscan!$H$31,$R234,$S234), $R234)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D234<Quickscan!$F$31,W234,X234),W234)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K234<Quickscan!$H$31,W234,X234), W234)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C234), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C234, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS234=Berekening!AT234),AND(AT234>=20000,AT234<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D234<Quickscan!$F$31,$T234,$U234),$T234)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K234<Quickscan!$H$31,$T234,$U234), $T234)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D234<Quickscan!$F$31,Y234,Z234),Y234)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K234<Quickscan!$H$31,Y234,Z234), Y234)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C234), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C234, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I234,P234)=I234,IF(Quickscan!$F$32<10.5,IF(D234>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K234>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C234<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1),0)","v":0},{"$f":"IFERROR(IF($C234<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1),0)","v":0},{"$f":"IFERROR(IF($C234<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ234=1,$BL234,$BK234),1),0)","v":0},{"$f":"IFERROR(IF($C234<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ234=1,$BL234,$BK234),1),0)","v":0},{"$f":"IFERROR(IF($C234<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ234=1,$BL234,$BK234),1),0)","v":0},{"$f":"IFERROR(IF($C234<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ234=1,$BL234,$BK234),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C234<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1),0)","v":0},{"$f":"IFERROR(IF($C234<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1),0)","v":0},{"$f":"IFERROR(IF($C234<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1),0)","v":0},{"$f":"IFERROR(IF($C234<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1),0)","v":0},{"$f":"IFERROR(IF($C234<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1),0)","v":0},{"$f":"IFERROR(IF($C234<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1),0)","v":0},null,{"$f":"IFERROR(IF($C234<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A233)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1),0)","v":0},{"$f":"IFERROR(IF($C234<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A233)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1),0)","v":0},{"$f":"IFERROR(IF($C234<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A233)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1),0)","v":0},{"$f":"IFERROR(IF($C234<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A233)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1),0)","v":0},{"$f":"IFERROR(IF($C234<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A233)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1),0)","v":0},{"$f":"IFERROR(IF($C234<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A233)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM234,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV234,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC234,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN234,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW234,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD234,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO234,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX234,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE234,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP234,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY234,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF234,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ234,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ234,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG234,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR234,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA234,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH234,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ234=1,$BL234,$BK234),1)","v":0},0,null,{"$f":"CR235+(AQ234-CR235*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ234-CR235*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR234*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ234,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ234,Berekening!BH234))-BS234","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A234,0,Berekening!CW234)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A234,0,Berekening!CY234)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ234,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ234,Berekening!BH234))-CP234","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A234,0,Berekening!DB234)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A234,0,Berekening!DD234)","v":0}]
[232,19.25,"2040-09-30",{"$f":"DAYS360(Quickscan!$F$28,C235)/360","v":60.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D235<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D235>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C235,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C235,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C235,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C235)/360","v":140.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K235<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K235>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C235,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C235,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C235, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC235, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC235,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC235,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC235,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB235=Berekening!AC235),AND(AC235>=20000,AC235<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D235<Quickscan!$F$31,$R235,$S235),$R235)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K235<Quickscan!$H$31,$R235,$S235), $R235)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D235<Quickscan!$F$31,W235,X235),W235)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K235<Quickscan!$H$31,W235,X235), W235)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C235), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C235, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS235=Berekening!AT235),AND(AT235>=20000,AT235<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D235<Quickscan!$F$31,$T235,$U235),$T235)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K235<Quickscan!$H$31,$T235,$U235), $T235)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D235<Quickscan!$F$31,Y235,Z235),Y235)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K235<Quickscan!$H$31,Y235,Z235), Y235)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C235), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C235, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I235,P235)=I235,IF(Quickscan!$F$32<10.5,IF(D235>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K235>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C235<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1),0)","v":0},{"$f":"IFERROR(IF($C235<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1),0)","v":0},{"$f":"IFERROR(IF($C235<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ235=1,$BL235,$BK235),1),0)","v":0},{"$f":"IFERROR(IF($C235<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ235=1,$BL235,$BK235),1),0)","v":0},{"$f":"IFERROR(IF($C235<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ235=1,$BL235,$BK235),1),0)","v":0},{"$f":"IFERROR(IF($C235<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ235=1,$BL235,$BK235),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C235<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1),0)","v":0},{"$f":"IFERROR(IF($C235<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1),0)","v":0},{"$f":"IFERROR(IF($C235<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1),0)","v":0},{"$f":"IFERROR(IF($C235<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1),0)","v":0},{"$f":"IFERROR(IF($C235<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1),0)","v":0},{"$f":"IFERROR(IF($C235<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1),0)","v":0},null,{"$f":"IFERROR(IF($C235<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A234)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1),0)","v":0},{"$f":"IFERROR(IF($C235<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A234)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1),0)","v":0},{"$f":"IFERROR(IF($C235<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A234)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1),0)","v":0},{"$f":"IFERROR(IF($C235<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A234)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1),0)","v":0},{"$f":"IFERROR(IF($C235<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A234)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1),0)","v":0},{"$f":"IFERROR(IF($C235<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A234)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM235,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV235,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC235,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN235,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW235,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD235,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO235,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX235,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE235,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP235,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY235,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF235,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ235,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ235,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG235,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR235,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA235,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH235,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ235=1,$BL235,$BK235),1)","v":0},0,null,{"$f":"CR236+(AQ235-CR236*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ235-CR236*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR235*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ235,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ235,Berekening!BH235))-BS235","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A235,0,Berekening!CW235)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A235,0,Berekening!CY235)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ235,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ235,Berekening!BH235))-CP235","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A235,0,Berekening!DB235)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A235,0,Berekening!DD235)","v":0}]
[233,19.333333333333332,"2040-10-31",{"$f":"DAYS360(Quickscan!$F$28,C236)/360","v":60.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D236<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D236>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C236,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C236,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C236,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C236)/360","v":140.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K236<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K236>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C236,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C236,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C236, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC236, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC236,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC236,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC236,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB236=Berekening!AC236),AND(AC236>=20000,AC236<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D236<Quickscan!$F$31,$R236,$S236),$R236)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K236<Quickscan!$H$31,$R236,$S236), $R236)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D236<Quickscan!$F$31,W236,X236),W236)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K236<Quickscan!$H$31,W236,X236), W236)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C236), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C236, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS236=Berekening!AT236),AND(AT236>=20000,AT236<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D236<Quickscan!$F$31,$T236,$U236),$T236)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K236<Quickscan!$H$31,$T236,$U236), $T236)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D236<Quickscan!$F$31,Y236,Z236),Y236)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K236<Quickscan!$H$31,Y236,Z236), Y236)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C236), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C236, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I236,P236)=I236,IF(Quickscan!$F$32<10.5,IF(D236>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K236>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C236<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1),0)","v":0},{"$f":"IFERROR(IF($C236<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1),0)","v":0},{"$f":"IFERROR(IF($C236<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ236=1,$BL236,$BK236),1),0)","v":0},{"$f":"IFERROR(IF($C236<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ236=1,$BL236,$BK236),1),0)","v":0},{"$f":"IFERROR(IF($C236<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ236=1,$BL236,$BK236),1),0)","v":0},{"$f":"IFERROR(IF($C236<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ236=1,$BL236,$BK236),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C236<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1),0)","v":0},{"$f":"IFERROR(IF($C236<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1),0)","v":0},{"$f":"IFERROR(IF($C236<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1),0)","v":0},{"$f":"IFERROR(IF($C236<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1),0)","v":0},{"$f":"IFERROR(IF($C236<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1),0)","v":0},{"$f":"IFERROR(IF($C236<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1),0)","v":0},null,{"$f":"IFERROR(IF($C236<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A235)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1),0)","v":0},{"$f":"IFERROR(IF($C236<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A235)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1),0)","v":0},{"$f":"IFERROR(IF($C236<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A235)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1),0)","v":0},{"$f":"IFERROR(IF($C236<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A235)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1),0)","v":0},{"$f":"IFERROR(IF($C236<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A235)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1),0)","v":0},{"$f":"IFERROR(IF($C236<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A235)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM236,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV236,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC236,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN236,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW236,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD236,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO236,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX236,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE236,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP236,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY236,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF236,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ236,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ236,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG236,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR236,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA236,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH236,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ236=1,$BL236,$BK236),1)","v":0},0,null,{"$f":"CR237+(AQ236-CR237*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ236-CR237*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR236*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ236,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ236,Berekening!BH236))-BS236","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A236,0,Berekening!CW236)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A236,0,Berekening!CY236)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ236,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ236,Berekening!BH236))-CP236","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A236,0,Berekening!DB236)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A236,0,Berekening!DD236)","v":0}]
[234,19.416666666666668,"2040-11-30",{"$f":"DAYS360(Quickscan!$F$28,C237)/360","v":60.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D237<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D237>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C237,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C237,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C237,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C237)/360","v":140.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K237<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K237>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C237,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C237,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C237, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC237, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC237,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC237,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC237,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB237=Berekening!AC237),AND(AC237>=20000,AC237<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D237<Quickscan!$F$31,$R237,$S237),$R237)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K237<Quickscan!$H$31,$R237,$S237), $R237)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D237<Quickscan!$F$31,W237,X237),W237)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K237<Quickscan!$H$31,W237,X237), W237)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C237), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C237, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS237=Berekening!AT237),AND(AT237>=20000,AT237<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D237<Quickscan!$F$31,$T237,$U237),$T237)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K237<Quickscan!$H$31,$T237,$U237), $T237)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D237<Quickscan!$F$31,Y237,Z237),Y237)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K237<Quickscan!$H$31,Y237,Z237), Y237)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C237), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C237, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I237,P237)=I237,IF(Quickscan!$F$32<10.5,IF(D237>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K237>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C237<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1),0)","v":0},{"$f":"IFERROR(IF($C237<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1),0)","v":0},{"$f":"IFERROR(IF($C237<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ237=1,$BL237,$BK237),1),0)","v":0},{"$f":"IFERROR(IF($C237<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ237=1,$BL237,$BK237),1),0)","v":0},{"$f":"IFERROR(IF($C237<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ237=1,$BL237,$BK237),1),0)","v":0},{"$f":"IFERROR(IF($C237<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ237=1,$BL237,$BK237),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C237<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1),0)","v":0},{"$f":"IFERROR(IF($C237<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1),0)","v":0},{"$f":"IFERROR(IF($C237<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1),0)","v":0},{"$f":"IFERROR(IF($C237<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1),0)","v":0},{"$f":"IFERROR(IF($C237<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1),0)","v":0},{"$f":"IFERROR(IF($C237<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1),0)","v":0},null,{"$f":"IFERROR(IF($C237<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A236)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1),0)","v":0},{"$f":"IFERROR(IF($C237<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A236)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1),0)","v":0},{"$f":"IFERROR(IF($C237<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A236)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1),0)","v":0},{"$f":"IFERROR(IF($C237<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A236)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1),0)","v":0},{"$f":"IFERROR(IF($C237<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A236)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1),0)","v":0},{"$f":"IFERROR(IF($C237<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A236)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM237,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV237,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC237,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN237,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW237,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD237,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO237,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX237,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE237,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP237,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY237,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF237,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ237,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ237,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG237,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR237,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA237,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH237,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ237=1,$BL237,$BK237),1)","v":0},0,null,{"$f":"CR238+(AQ237-CR238*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ237-CR238*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR237*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ237,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ237,Berekening!BH237))-BS237","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A237,0,Berekening!CW237)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A237,0,Berekening!CY237)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ237,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ237,Berekening!BH237))-CP237","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A237,0,Berekening!DB237)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A237,0,Berekening!DD237)","v":0}]
[235,19.5,"2040-12-31",{"$f":"DAYS360(Quickscan!$F$28,C238)/360","v":61},{"$f":"IF(Quickscan!$F$32<10.5, IF(D238<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D238>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C238,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C238,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C238,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C238)/360","v":141.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K238<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K238>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C238,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C238,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C238, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC238, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC238,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC238,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC238,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB238=Berekening!AC238),AND(AC238>=20000,AC238<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D238<Quickscan!$F$31,$R238,$S238),$R238)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K238<Quickscan!$H$31,$R238,$S238), $R238)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D238<Quickscan!$F$31,W238,X238),W238)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K238<Quickscan!$H$31,W238,X238), W238)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C238), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C238, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS238=Berekening!AT238),AND(AT238>=20000,AT238<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D238<Quickscan!$F$31,$T238,$U238),$T238)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K238<Quickscan!$H$31,$T238,$U238), $T238)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D238<Quickscan!$F$31,Y238,Z238),Y238)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K238<Quickscan!$H$31,Y238,Z238), Y238)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C238), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C238, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I238,P238)=I238,IF(Quickscan!$F$32<10.5,IF(D238>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K238>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C238<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1),0)","v":0},{"$f":"IFERROR(IF($C238<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1),0)","v":0},{"$f":"IFERROR(IF($C238<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ238=1,$BL238,$BK238),1),0)","v":0},{"$f":"IFERROR(IF($C238<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ238=1,$BL238,$BK238),1),0)","v":0},{"$f":"IFERROR(IF($C238<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ238=1,$BL238,$BK238),1),0)","v":0},{"$f":"IFERROR(IF($C238<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ238=1,$BL238,$BK238),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C238<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1),0)","v":0},{"$f":"IFERROR(IF($C238<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1),0)","v":0},{"$f":"IFERROR(IF($C238<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1),0)","v":0},{"$f":"IFERROR(IF($C238<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1),0)","v":0},{"$f":"IFERROR(IF($C238<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1),0)","v":0},{"$f":"IFERROR(IF($C238<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1),0)","v":0},null,{"$f":"IFERROR(IF($C238<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A237)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1),0)","v":0},{"$f":"IFERROR(IF($C238<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A237)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1),0)","v":0},{"$f":"IFERROR(IF($C238<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A237)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1),0)","v":0},{"$f":"IFERROR(IF($C238<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A237)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1),0)","v":0},{"$f":"IFERROR(IF($C238<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A237)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1),0)","v":0},{"$f":"IFERROR(IF($C238<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A237)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM238,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV238,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC238,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN238,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW238,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD238,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO238,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX238,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE238,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP238,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY238,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF238,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ238,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ238,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG238,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR238,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA238,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH238,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ238=1,$BL238,$BK238),1)","v":0},0,null,{"$f":"CR239+(AQ238-CR239*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ238-CR239*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR238*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ238,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ238,Berekening!BH238))-BS238","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A238,0,Berekening!CW238)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A238,0,Berekening!CY238)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ238,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ238,Berekening!BH238))-CP238","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A238,0,Berekening!DB238)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A238,0,Berekening!DD238)","v":0}]
[236,19.583333333333332,"2041-01-31",{"$f":"DAYS360(Quickscan!$F$28,C239)/360","v":61.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D239<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D239>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C239,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C239,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C239,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C239)/360","v":141.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K239<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K239>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C239,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C239,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C239, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC239, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC239,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC239,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC239,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB239=Berekening!AC239),AND(AC239>=20000,AC239<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D239<Quickscan!$F$31,$R239,$S239),$R239)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K239<Quickscan!$H$31,$R239,$S239), $R239)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D239<Quickscan!$F$31,W239,X239),W239)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K239<Quickscan!$H$31,W239,X239), W239)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C239), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C239, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS239=Berekening!AT239),AND(AT239>=20000,AT239<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D239<Quickscan!$F$31,$T239,$U239),$T239)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K239<Quickscan!$H$31,$T239,$U239), $T239)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D239<Quickscan!$F$31,Y239,Z239),Y239)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K239<Quickscan!$H$31,Y239,Z239), Y239)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C239), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C239, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I239,P239)=I239,IF(Quickscan!$F$32<10.5,IF(D239>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K239>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C239<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1),0)","v":0},{"$f":"IFERROR(IF($C239<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1),0)","v":0},{"$f":"IFERROR(IF($C239<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ239=1,$BL239,$BK239),1),0)","v":0},{"$f":"IFERROR(IF($C239<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ239=1,$BL239,$BK239),1),0)","v":0},{"$f":"IFERROR(IF($C239<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ239=1,$BL239,$BK239),1),0)","v":0},{"$f":"IFERROR(IF($C239<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ239=1,$BL239,$BK239),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C239<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1),0)","v":0},{"$f":"IFERROR(IF($C239<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1),0)","v":0},{"$f":"IFERROR(IF($C239<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1),0)","v":0},{"$f":"IFERROR(IF($C239<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1),0)","v":0},{"$f":"IFERROR(IF($C239<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1),0)","v":0},{"$f":"IFERROR(IF($C239<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1),0)","v":0},null,{"$f":"IFERROR(IF($C239<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A238)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1),0)","v":0},{"$f":"IFERROR(IF($C239<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A238)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1),0)","v":0},{"$f":"IFERROR(IF($C239<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A238)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1),0)","v":0},{"$f":"IFERROR(IF($C239<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A238)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1),0)","v":0},{"$f":"IFERROR(IF($C239<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A238)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1),0)","v":0},{"$f":"IFERROR(IF($C239<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A238)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM239,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV239,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC239,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN239,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW239,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD239,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO239,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX239,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE239,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP239,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY239,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF239,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ239,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ239,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG239,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR239,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA239,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH239,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ239=1,$BL239,$BK239),1)","v":0},0,null,{"$f":"CR240+(AQ239-CR240*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ239-CR240*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR239*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ239,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ239,Berekening!BH239))-BS239","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A239,0,Berekening!CW239)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A239,0,Berekening!CY239)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ239,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ239,Berekening!BH239))-CP239","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A239,0,Berekening!DB239)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A239,0,Berekening!DD239)","v":0}]
[237,19.666666666666668,"2041-02-28",{"$f":"DAYS360(Quickscan!$F$28,C240)/360","v":61.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D240<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D240>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C240,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C240,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C240,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C240)/360","v":141.1611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K240<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K240>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C240,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C240,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C240, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC240, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC240,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC240,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC240,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB240=Berekening!AC240),AND(AC240>=20000,AC240<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D240<Quickscan!$F$31,$R240,$S240),$R240)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K240<Quickscan!$H$31,$R240,$S240), $R240)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D240<Quickscan!$F$31,W240,X240),W240)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K240<Quickscan!$H$31,W240,X240), W240)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C240), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C240, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS240=Berekening!AT240),AND(AT240>=20000,AT240<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D240<Quickscan!$F$31,$T240,$U240),$T240)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K240<Quickscan!$H$31,$T240,$U240), $T240)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D240<Quickscan!$F$31,Y240,Z240),Y240)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K240<Quickscan!$H$31,Y240,Z240), Y240)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C240), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C240, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I240,P240)=I240,IF(Quickscan!$F$32<10.5,IF(D240>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K240>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C240<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1),0)","v":0},{"$f":"IFERROR(IF($C240<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1),0)","v":0},{"$f":"IFERROR(IF($C240<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ240=1,$BL240,$BK240),1),0)","v":0},{"$f":"IFERROR(IF($C240<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ240=1,$BL240,$BK240),1),0)","v":0},{"$f":"IFERROR(IF($C240<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ240=1,$BL240,$BK240),1),0)","v":0},{"$f":"IFERROR(IF($C240<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ240=1,$BL240,$BK240),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C240<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1),0)","v":0},{"$f":"IFERROR(IF($C240<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1),0)","v":0},{"$f":"IFERROR(IF($C240<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1),0)","v":0},{"$f":"IFERROR(IF($C240<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1),0)","v":0},{"$f":"IFERROR(IF($C240<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1),0)","v":0},{"$f":"IFERROR(IF($C240<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1),0)","v":0},null,{"$f":"IFERROR(IF($C240<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A239)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1),0)","v":0},{"$f":"IFERROR(IF($C240<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A239)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1),0)","v":0},{"$f":"IFERROR(IF($C240<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A239)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1),0)","v":0},{"$f":"IFERROR(IF($C240<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A239)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1),0)","v":0},{"$f":"IFERROR(IF($C240<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A239)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1),0)","v":0},{"$f":"IFERROR(IF($C240<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A239)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM240,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV240,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC240,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN240,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW240,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD240,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO240,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX240,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE240,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP240,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY240,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF240,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ240,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ240,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG240,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR240,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA240,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH240,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ240=1,$BL240,$BK240),1)","v":0},0,null,{"$f":"CR241+(AQ240-CR241*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ240-CR241*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR240*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ240,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ240,Berekening!BH240))-BS240","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A240,0,Berekening!CW240)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A240,0,Berekening!CY240)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ240,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ240,Berekening!BH240))-CP240","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A240,0,Berekening!DB240)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A240,0,Berekening!DD240)","v":0}]
[238,19.75,"2041-03-31",{"$f":"DAYS360(Quickscan!$F$28,C241)/360","v":61.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D241<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D241>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C241,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C241,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C241,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C241)/360","v":141.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K241<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K241>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C241,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C241,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C241, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC241, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC241,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC241,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC241,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB241=Berekening!AC241),AND(AC241>=20000,AC241<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D241<Quickscan!$F$31,$R241,$S241),$R241)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K241<Quickscan!$H$31,$R241,$S241), $R241)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D241<Quickscan!$F$31,W241,X241),W241)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K241<Quickscan!$H$31,W241,X241), W241)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C241), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C241, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS241=Berekening!AT241),AND(AT241>=20000,AT241<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D241<Quickscan!$F$31,$T241,$U241),$T241)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K241<Quickscan!$H$31,$T241,$U241), $T241)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D241<Quickscan!$F$31,Y241,Z241),Y241)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K241<Quickscan!$H$31,Y241,Z241), Y241)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C241), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C241, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I241,P241)=I241,IF(Quickscan!$F$32<10.5,IF(D241>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K241>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C241<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1),0)","v":0},{"$f":"IFERROR(IF($C241<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1),0)","v":0},{"$f":"IFERROR(IF($C241<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ241=1,$BL241,$BK241),1),0)","v":0},{"$f":"IFERROR(IF($C241<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ241=1,$BL241,$BK241),1),0)","v":0},{"$f":"IFERROR(IF($C241<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ241=1,$BL241,$BK241),1),0)","v":0},{"$f":"IFERROR(IF($C241<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ241=1,$BL241,$BK241),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C241<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1),0)","v":0},{"$f":"IFERROR(IF($C241<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1),0)","v":0},{"$f":"IFERROR(IF($C241<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1),0)","v":0},{"$f":"IFERROR(IF($C241<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1),0)","v":0},{"$f":"IFERROR(IF($C241<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1),0)","v":0},{"$f":"IFERROR(IF($C241<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1),0)","v":0},null,{"$f":"IFERROR(IF($C241<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A240)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1),0)","v":0},{"$f":"IFERROR(IF($C241<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A240)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1),0)","v":0},{"$f":"IFERROR(IF($C241<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A240)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1),0)","v":0},{"$f":"IFERROR(IF($C241<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A240)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1),0)","v":0},{"$f":"IFERROR(IF($C241<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A240)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1),0)","v":0},{"$f":"IFERROR(IF($C241<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A240)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM241,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV241,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC241,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN241,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW241,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD241,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO241,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX241,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE241,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP241,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY241,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF241,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ241,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ241,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG241,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR241,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA241,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH241,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ241=1,$BL241,$BK241),1)","v":0},0,null,{"$f":"CR242+(AQ241-CR242*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ241-CR242*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR241*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ241,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ241,Berekening!BH241))-BS241","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A241,0,Berekening!CW241)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A241,0,Berekening!CY241)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ241,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ241,Berekening!BH241))-CP241","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A241,0,Berekening!DB241)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A241,0,Berekening!DD241)","v":0}]
[239,19.833333333333332,"2041-04-30",{"$f":"DAYS360(Quickscan!$F$28,C242)/360","v":61.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D242<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D242>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C242,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C242,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C242,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C242)/360","v":141.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K242<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K242>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C242,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C242,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C242, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC242, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC242,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC242,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC242,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB242=Berekening!AC242),AND(AC242>=20000,AC242<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D242<Quickscan!$F$31,$R242,$S242),$R242)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K242<Quickscan!$H$31,$R242,$S242), $R242)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D242<Quickscan!$F$31,W242,X242),W242)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K242<Quickscan!$H$31,W242,X242), W242)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C242), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C242, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS242=Berekening!AT242),AND(AT242>=20000,AT242<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D242<Quickscan!$F$31,$T242,$U242),$T242)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K242<Quickscan!$H$31,$T242,$U242), $T242)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D242<Quickscan!$F$31,Y242,Z242),Y242)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K242<Quickscan!$H$31,Y242,Z242), Y242)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C242), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C242, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I242,P242)=I242,IF(Quickscan!$F$32<10.5,IF(D242>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K242>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C242<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1),0)","v":0},{"$f":"IFERROR(IF($C242<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1),0)","v":0},{"$f":"IFERROR(IF($C242<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ242=1,$BL242,$BK242),1),0)","v":0},{"$f":"IFERROR(IF($C242<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ242=1,$BL242,$BK242),1),0)","v":0},{"$f":"IFERROR(IF($C242<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ242=1,$BL242,$BK242),1),0)","v":0},{"$f":"IFERROR(IF($C242<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ242=1,$BL242,$BK242),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C242<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1),0)","v":0},{"$f":"IFERROR(IF($C242<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1),0)","v":0},{"$f":"IFERROR(IF($C242<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1),0)","v":0},{"$f":"IFERROR(IF($C242<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1),0)","v":0},{"$f":"IFERROR(IF($C242<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1),0)","v":0},{"$f":"IFERROR(IF($C242<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1),0)","v":0},null,{"$f":"IFERROR(IF($C242<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A241)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1),0)","v":0},{"$f":"IFERROR(IF($C242<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A241)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1),0)","v":0},{"$f":"IFERROR(IF($C242<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A241)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1),0)","v":0},{"$f":"IFERROR(IF($C242<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A241)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1),0)","v":0},{"$f":"IFERROR(IF($C242<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A241)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1),0)","v":0},{"$f":"IFERROR(IF($C242<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A241)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM242,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV242,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC242,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN242,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW242,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD242,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO242,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX242,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE242,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP242,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY242,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF242,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ242,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ242,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG242,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR242,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA242,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH242,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ242=1,$BL242,$BK242),1)","v":0},0,null,{"$f":"CR243+(AQ242-CR243*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ242-CR243*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR242*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ242,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ242,Berekening!BH242))-BS242","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A242,0,Berekening!CW242)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A242,0,Berekening!CY242)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ242,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ242,Berekening!BH242))-CP242","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A242,0,Berekening!DB242)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A242,0,Berekening!DD242)","v":0}]
[240,19.916666666666668,"2041-05-31",{"$f":"DAYS360(Quickscan!$F$28,C243)/360","v":61.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D243<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D243>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C243,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C243,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C243,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C243)/360","v":141.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K243<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K243>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C243,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C243,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C243, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC243, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC243,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC243,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC243,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB243=Berekening!AC243),AND(AC243>=20000,AC243<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D243<Quickscan!$F$31,$R243,$S243),$R243)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K243<Quickscan!$H$31,$R243,$S243), $R243)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D243<Quickscan!$F$31,W243,X243),W243)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K243<Quickscan!$H$31,W243,X243), W243)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C243), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C243, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS243=Berekening!AT243),AND(AT243>=20000,AT243<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D243<Quickscan!$F$31,$T243,$U243),$T243)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K243<Quickscan!$H$31,$T243,$U243), $T243)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D243<Quickscan!$F$31,Y243,Z243),Y243)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K243<Quickscan!$H$31,Y243,Z243), Y243)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C243), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C243, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I243,P243)=I243,IF(Quickscan!$F$32<10.5,IF(D243>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K243>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C243<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1),0)","v":0},{"$f":"IFERROR(IF($C243<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1),0)","v":0},{"$f":"IFERROR(IF($C243<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ243=1,$BL243,$BK243),1),0)","v":0},{"$f":"IFERROR(IF($C243<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ243=1,$BL243,$BK243),1),0)","v":0},{"$f":"IFERROR(IF($C243<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ243=1,$BL243,$BK243),1),0)","v":0},{"$f":"IFERROR(IF($C243<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ243=1,$BL243,$BK243),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C243<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1),0)","v":0},{"$f":"IFERROR(IF($C243<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1),0)","v":0},{"$f":"IFERROR(IF($C243<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1),0)","v":0},{"$f":"IFERROR(IF($C243<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1),0)","v":0},{"$f":"IFERROR(IF($C243<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1),0)","v":0},{"$f":"IFERROR(IF($C243<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1),0)","v":0},null,{"$f":"IFERROR(IF($C243<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A242)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1),0)","v":0},{"$f":"IFERROR(IF($C243<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A242)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1),0)","v":0},{"$f":"IFERROR(IF($C243<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A242)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1),0)","v":0},{"$f":"IFERROR(IF($C243<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A242)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1),0)","v":0},{"$f":"IFERROR(IF($C243<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A242)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1),0)","v":0},{"$f":"IFERROR(IF($C243<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A242)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM243,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV243,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC243,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN243,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW243,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD243,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO243,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX243,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE243,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP243,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY243,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF243,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ243,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ243,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG243,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR243,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA243,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH243,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ243=1,$BL243,$BK243),1)","v":0},0,null,{"$f":"CR244+(AQ243-CR244*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ243-CR244*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR243*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ243,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ243,Berekening!BH243))-BS243","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A243,0,Berekening!CW243)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A243,0,Berekening!CY243)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ243,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ243,Berekening!BH243))-CP243","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A243,0,Berekening!DB243)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A243,0,Berekening!DD243)","v":0}]
[241,20,"2041-06-30",{"$f":"DAYS360(Quickscan!$F$28,C244)/360","v":61.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D244<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D244>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C244,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C244,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C244,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C244)/360","v":141.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K244<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K244>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C244,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C244,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C244, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC244, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC244,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC244,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC244,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB244=Berekening!AC244),AND(AC244>=20000,AC244<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D244<Quickscan!$F$31,$R244,$S244),$R244)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K244<Quickscan!$H$31,$R244,$S244), $R244)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D244<Quickscan!$F$31,W244,X244),W244)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K244<Quickscan!$H$31,W244,X244), W244)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C244), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C244, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS244=Berekening!AT244),AND(AT244>=20000,AT244<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D244<Quickscan!$F$31,$T244,$U244),$T244)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K244<Quickscan!$H$31,$T244,$U244), $T244)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D244<Quickscan!$F$31,Y244,Z244),Y244)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K244<Quickscan!$H$31,Y244,Z244), Y244)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C244), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C244, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I244,P244)=I244,IF(Quickscan!$F$32<10.5,IF(D244>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K244>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C244<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1),0)","v":0},{"$f":"IFERROR(IF($C244<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1),0)","v":0},{"$f":"IFERROR(IF($C244<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ244=1,$BL244,$BK244),1),0)","v":0},{"$f":"IFERROR(IF($C244<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ244=1,$BL244,$BK244),1),0)","v":0},{"$f":"IFERROR(IF($C244<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ244=1,$BL244,$BK244),1),0)","v":0},{"$f":"IFERROR(IF($C244<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ244=1,$BL244,$BK244),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C244<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1),0)","v":0},{"$f":"IFERROR(IF($C244<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1),0)","v":0},{"$f":"IFERROR(IF($C244<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1),0)","v":0},{"$f":"IFERROR(IF($C244<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1),0)","v":0},{"$f":"IFERROR(IF($C244<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1),0)","v":0},{"$f":"IFERROR(IF($C244<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1),0)","v":0},null,{"$f":"IFERROR(IF($C244<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A243)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1),0)","v":0},{"$f":"IFERROR(IF($C244<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A243)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1),0)","v":0},{"$f":"IFERROR(IF($C244<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A243)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1),0)","v":0},{"$f":"IFERROR(IF($C244<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A243)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1),0)","v":0},{"$f":"IFERROR(IF($C244<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A243)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1),0)","v":0},{"$f":"IFERROR(IF($C244<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A243)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM244,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV244,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC244,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN244,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW244,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD244,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO244,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX244,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE244,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP244,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY244,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF244,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ244,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ244,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG244,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR244,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA244,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH244,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ244=1,$BL244,$BK244),1)","v":0},0,null,{"$f":"CR245+(AQ244-CR245*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ244-CR245*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR244*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ244,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ244,Berekening!BH244))-BS244","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A244,0,Berekening!CW244)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A244,0,Berekening!CY244)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ244,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ244,Berekening!BH244))-CP244","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A244,0,Berekening!DB244)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A244,0,Berekening!DD244)","v":0}]
[242,20.083333333333332,"2041-07-31",{"$f":"DAYS360(Quickscan!$F$28,C245)/360","v":61.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D245<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D245>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C245,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C245,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C245,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C245)/360","v":141.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K245<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K245>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C245,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C245,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C245, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC245, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC245,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC245,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC245,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB245=Berekening!AC245),AND(AC245>=20000,AC245<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D245<Quickscan!$F$31,$R245,$S245),$R245)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K245<Quickscan!$H$31,$R245,$S245), $R245)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D245<Quickscan!$F$31,W245,X245),W245)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K245<Quickscan!$H$31,W245,X245), W245)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C245), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C245, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS245=Berekening!AT245),AND(AT245>=20000,AT245<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D245<Quickscan!$F$31,$T245,$U245),$T245)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K245<Quickscan!$H$31,$T245,$U245), $T245)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D245<Quickscan!$F$31,Y245,Z245),Y245)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K245<Quickscan!$H$31,Y245,Z245), Y245)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C245), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C245, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I245,P245)=I245,IF(Quickscan!$F$32<10.5,IF(D245>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K245>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C245<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1),0)","v":0},{"$f":"IFERROR(IF($C245<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1),0)","v":0},{"$f":"IFERROR(IF($C245<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ245=1,$BL245,$BK245),1),0)","v":0},{"$f":"IFERROR(IF($C245<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ245=1,$BL245,$BK245),1),0)","v":0},{"$f":"IFERROR(IF($C245<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ245=1,$BL245,$BK245),1),0)","v":0},{"$f":"IFERROR(IF($C245<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ245=1,$BL245,$BK245),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C245<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1),0)","v":0},{"$f":"IFERROR(IF($C245<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1),0)","v":0},{"$f":"IFERROR(IF($C245<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1),0)","v":0},{"$f":"IFERROR(IF($C245<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1),0)","v":0},{"$f":"IFERROR(IF($C245<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1),0)","v":0},{"$f":"IFERROR(IF($C245<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1),0)","v":0},null,{"$f":"IFERROR(IF($C245<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A244)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1),0)","v":0},{"$f":"IFERROR(IF($C245<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A244)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1),0)","v":0},{"$f":"IFERROR(IF($C245<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A244)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1),0)","v":0},{"$f":"IFERROR(IF($C245<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A244)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1),0)","v":0},{"$f":"IFERROR(IF($C245<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A244)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1),0)","v":0},{"$f":"IFERROR(IF($C245<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A244)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM245,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV245,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC245,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN245,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW245,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD245,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO245,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX245,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE245,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP245,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY245,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF245,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ245,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ245,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG245,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR245,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA245,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH245,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ245=1,$BL245,$BK245),1)","v":0},0,null,{"$f":"CR246+(AQ245-CR246*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ245-CR246*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR245*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ245,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ245,Berekening!BH245))-BS245","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A245,0,Berekening!CW245)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A245,0,Berekening!CY245)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ245,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ245,Berekening!BH245))-CP245","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A245,0,Berekening!DB245)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A245,0,Berekening!DD245)","v":0}]
[243,20.166666666666668,"2041-08-31",{"$f":"DAYS360(Quickscan!$F$28,C246)/360","v":61.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D246<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D246>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C246,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C246,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C246,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C246)/360","v":141.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K246<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K246>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C246,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C246,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C246, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC246, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC246,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC246,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC246,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB246=Berekening!AC246),AND(AC246>=20000,AC246<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D246<Quickscan!$F$31,$R246,$S246),$R246)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K246<Quickscan!$H$31,$R246,$S246), $R246)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D246<Quickscan!$F$31,W246,X246),W246)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K246<Quickscan!$H$31,W246,X246), W246)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C246), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C246, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS246=Berekening!AT246),AND(AT246>=20000,AT246<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D246<Quickscan!$F$31,$T246,$U246),$T246)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K246<Quickscan!$H$31,$T246,$U246), $T246)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D246<Quickscan!$F$31,Y246,Z246),Y246)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K246<Quickscan!$H$31,Y246,Z246), Y246)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C246), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C246, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I246,P246)=I246,IF(Quickscan!$F$32<10.5,IF(D246>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K246>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C246<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1),0)","v":0},{"$f":"IFERROR(IF($C246<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1),0)","v":0},{"$f":"IFERROR(IF($C246<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ246=1,$BL246,$BK246),1),0)","v":0},{"$f":"IFERROR(IF($C246<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ246=1,$BL246,$BK246),1),0)","v":0},{"$f":"IFERROR(IF($C246<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ246=1,$BL246,$BK246),1),0)","v":0},{"$f":"IFERROR(IF($C246<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ246=1,$BL246,$BK246),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C246<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1),0)","v":0},{"$f":"IFERROR(IF($C246<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1),0)","v":0},{"$f":"IFERROR(IF($C246<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1),0)","v":0},{"$f":"IFERROR(IF($C246<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1),0)","v":0},{"$f":"IFERROR(IF($C246<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1),0)","v":0},{"$f":"IFERROR(IF($C246<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1),0)","v":0},null,{"$f":"IFERROR(IF($C246<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A245)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1),0)","v":0},{"$f":"IFERROR(IF($C246<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A245)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1),0)","v":0},{"$f":"IFERROR(IF($C246<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A245)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1),0)","v":0},{"$f":"IFERROR(IF($C246<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A245)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1),0)","v":0},{"$f":"IFERROR(IF($C246<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A245)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1),0)","v":0},{"$f":"IFERROR(IF($C246<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A245)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM246,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV246,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC246,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN246,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW246,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD246,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO246,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX246,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE246,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP246,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY246,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF246,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ246,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ246,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG246,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR246,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA246,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH246,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ246=1,$BL246,$BK246),1)","v":0},0,null,{"$f":"CR247+(AQ246-CR247*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ246-CR247*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR246*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ246,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ246,Berekening!BH246))-BS246","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A246,0,Berekening!CW246)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A246,0,Berekening!CY246)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ246,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ246,Berekening!BH246))-CP246","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A246,0,Berekening!DB246)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A246,0,Berekening!DD246)","v":0}]
[244,20.25,"2041-09-30",{"$f":"DAYS360(Quickscan!$F$28,C247)/360","v":61.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D247<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D247>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C247,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C247,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C247,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C247)/360","v":141.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K247<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K247>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C247,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C247,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C247, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC247, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC247,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC247,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC247,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB247=Berekening!AC247),AND(AC247>=20000,AC247<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D247<Quickscan!$F$31,$R247,$S247),$R247)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K247<Quickscan!$H$31,$R247,$S247), $R247)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D247<Quickscan!$F$31,W247,X247),W247)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K247<Quickscan!$H$31,W247,X247), W247)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C247), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C247, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS247=Berekening!AT247),AND(AT247>=20000,AT247<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D247<Quickscan!$F$31,$T247,$U247),$T247)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K247<Quickscan!$H$31,$T247,$U247), $T247)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D247<Quickscan!$F$31,Y247,Z247),Y247)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K247<Quickscan!$H$31,Y247,Z247), Y247)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C247), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C247, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I247,P247)=I247,IF(Quickscan!$F$32<10.5,IF(D247>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K247>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C247<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1),0)","v":0},{"$f":"IFERROR(IF($C247<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1),0)","v":0},{"$f":"IFERROR(IF($C247<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ247=1,$BL247,$BK247),1),0)","v":0},{"$f":"IFERROR(IF($C247<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ247=1,$BL247,$BK247),1),0)","v":0},{"$f":"IFERROR(IF($C247<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ247=1,$BL247,$BK247),1),0)","v":0},{"$f":"IFERROR(IF($C247<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ247=1,$BL247,$BK247),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C247<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1),0)","v":0},{"$f":"IFERROR(IF($C247<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1),0)","v":0},{"$f":"IFERROR(IF($C247<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1),0)","v":0},{"$f":"IFERROR(IF($C247<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1),0)","v":0},{"$f":"IFERROR(IF($C247<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1),0)","v":0},{"$f":"IFERROR(IF($C247<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1),0)","v":0},null,{"$f":"IFERROR(IF($C247<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A246)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1),0)","v":0},{"$f":"IFERROR(IF($C247<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A246)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1),0)","v":0},{"$f":"IFERROR(IF($C247<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A246)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1),0)","v":0},{"$f":"IFERROR(IF($C247<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A246)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1),0)","v":0},{"$f":"IFERROR(IF($C247<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A246)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1),0)","v":0},{"$f":"IFERROR(IF($C247<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A246)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM247,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV247,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC247,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN247,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW247,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD247,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO247,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX247,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE247,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP247,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY247,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF247,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ247,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ247,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG247,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR247,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA247,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH247,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ247=1,$BL247,$BK247),1)","v":0},0,null,{"$f":"CR248+(AQ247-CR248*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ247-CR248*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR247*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ247,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ247,Berekening!BH247))-BS247","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A247,0,Berekening!CW247)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A247,0,Berekening!CY247)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ247,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ247,Berekening!BH247))-CP247","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A247,0,Berekening!DB247)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A247,0,Berekening!DD247)","v":0}]
[245,20.333333333333332,"2041-10-31",{"$f":"DAYS360(Quickscan!$F$28,C248)/360","v":61.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D248<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D248>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C248,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C248,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C248,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C248)/360","v":141.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K248<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K248>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C248,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C248,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C248, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC248, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC248,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC248,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC248,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB248=Berekening!AC248),AND(AC248>=20000,AC248<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D248<Quickscan!$F$31,$R248,$S248),$R248)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K248<Quickscan!$H$31,$R248,$S248), $R248)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D248<Quickscan!$F$31,W248,X248),W248)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K248<Quickscan!$H$31,W248,X248), W248)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C248), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C248, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS248=Berekening!AT248),AND(AT248>=20000,AT248<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D248<Quickscan!$F$31,$T248,$U248),$T248)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K248<Quickscan!$H$31,$T248,$U248), $T248)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D248<Quickscan!$F$31,Y248,Z248),Y248)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K248<Quickscan!$H$31,Y248,Z248), Y248)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C248), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C248, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I248,P248)=I248,IF(Quickscan!$F$32<10.5,IF(D248>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K248>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C248<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1),0)","v":0},{"$f":"IFERROR(IF($C248<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1),0)","v":0},{"$f":"IFERROR(IF($C248<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ248=1,$BL248,$BK248),1),0)","v":0},{"$f":"IFERROR(IF($C248<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ248=1,$BL248,$BK248),1),0)","v":0},{"$f":"IFERROR(IF($C248<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ248=1,$BL248,$BK248),1),0)","v":0},{"$f":"IFERROR(IF($C248<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ248=1,$BL248,$BK248),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C248<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1),0)","v":0},{"$f":"IFERROR(IF($C248<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1),0)","v":0},{"$f":"IFERROR(IF($C248<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1),0)","v":0},{"$f":"IFERROR(IF($C248<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1),0)","v":0},{"$f":"IFERROR(IF($C248<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1),0)","v":0},{"$f":"IFERROR(IF($C248<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1),0)","v":0},null,{"$f":"IFERROR(IF($C248<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A247)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1),0)","v":0},{"$f":"IFERROR(IF($C248<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A247)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1),0)","v":0},{"$f":"IFERROR(IF($C248<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A247)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1),0)","v":0},{"$f":"IFERROR(IF($C248<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A247)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1),0)","v":0},{"$f":"IFERROR(IF($C248<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A247)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1),0)","v":0},{"$f":"IFERROR(IF($C248<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A247)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM248,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV248,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC248,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN248,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW248,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD248,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO248,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX248,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE248,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP248,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY248,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF248,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ248,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ248,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG248,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR248,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA248,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH248,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ248=1,$BL248,$BK248),1)","v":0},0,null,{"$f":"CR249+(AQ248-CR249*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ248-CR249*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR248*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ248,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ248,Berekening!BH248))-BS248","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A248,0,Berekening!CW248)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A248,0,Berekening!CY248)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ248,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ248,Berekening!BH248))-CP248","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A248,0,Berekening!DB248)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A248,0,Berekening!DD248)","v":0}]
[246,20.416666666666668,"2041-11-30",{"$f":"DAYS360(Quickscan!$F$28,C249)/360","v":61.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D249<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D249>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C249,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C249,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C249,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C249)/360","v":141.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K249<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K249>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C249,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C249,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C249, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC249, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC249,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC249,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC249,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB249=Berekening!AC249),AND(AC249>=20000,AC249<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D249<Quickscan!$F$31,$R249,$S249),$R249)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K249<Quickscan!$H$31,$R249,$S249), $R249)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D249<Quickscan!$F$31,W249,X249),W249)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K249<Quickscan!$H$31,W249,X249), W249)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C249), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C249, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS249=Berekening!AT249),AND(AT249>=20000,AT249<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D249<Quickscan!$F$31,$T249,$U249),$T249)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K249<Quickscan!$H$31,$T249,$U249), $T249)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D249<Quickscan!$F$31,Y249,Z249),Y249)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K249<Quickscan!$H$31,Y249,Z249), Y249)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C249), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C249, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I249,P249)=I249,IF(Quickscan!$F$32<10.5,IF(D249>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K249>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C249<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1),0)","v":0},{"$f":"IFERROR(IF($C249<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1),0)","v":0},{"$f":"IFERROR(IF($C249<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ249=1,$BL249,$BK249),1),0)","v":0},{"$f":"IFERROR(IF($C249<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ249=1,$BL249,$BK249),1),0)","v":0},{"$f":"IFERROR(IF($C249<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ249=1,$BL249,$BK249),1),0)","v":0},{"$f":"IFERROR(IF($C249<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ249=1,$BL249,$BK249),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C249<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1),0)","v":0},{"$f":"IFERROR(IF($C249<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1),0)","v":0},{"$f":"IFERROR(IF($C249<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1),0)","v":0},{"$f":"IFERROR(IF($C249<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1),0)","v":0},{"$f":"IFERROR(IF($C249<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1),0)","v":0},{"$f":"IFERROR(IF($C249<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1),0)","v":0},null,{"$f":"IFERROR(IF($C249<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A248)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1),0)","v":0},{"$f":"IFERROR(IF($C249<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A248)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1),0)","v":0},{"$f":"IFERROR(IF($C249<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A248)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1),0)","v":0},{"$f":"IFERROR(IF($C249<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A248)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1),0)","v":0},{"$f":"IFERROR(IF($C249<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A248)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1),0)","v":0},{"$f":"IFERROR(IF($C249<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A248)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM249,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV249,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC249,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN249,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW249,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD249,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO249,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX249,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE249,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP249,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY249,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF249,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ249,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ249,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG249,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR249,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA249,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH249,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ249=1,$BL249,$BK249),1)","v":0},0,null,{"$f":"CR250+(AQ249-CR250*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ249-CR250*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR249*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ249,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ249,Berekening!BH249))-BS249","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A249,0,Berekening!CW249)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A249,0,Berekening!CY249)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ249,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ249,Berekening!BH249))-CP249","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A249,0,Berekening!DB249)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A249,0,Berekening!DD249)","v":0}]
[247,20.5,"2041-12-31",{"$f":"DAYS360(Quickscan!$F$28,C250)/360","v":62},{"$f":"IF(Quickscan!$F$32<10.5, IF(D250<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D250>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C250,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C250,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C250,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C250)/360","v":142.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K250<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K250>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C250,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C250,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C250, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC250, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC250,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC250,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC250,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB250=Berekening!AC250),AND(AC250>=20000,AC250<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D250<Quickscan!$F$31,$R250,$S250),$R250)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K250<Quickscan!$H$31,$R250,$S250), $R250)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D250<Quickscan!$F$31,W250,X250),W250)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K250<Quickscan!$H$31,W250,X250), W250)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C250), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C250, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS250=Berekening!AT250),AND(AT250>=20000,AT250<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D250<Quickscan!$F$31,$T250,$U250),$T250)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K250<Quickscan!$H$31,$T250,$U250), $T250)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D250<Quickscan!$F$31,Y250,Z250),Y250)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K250<Quickscan!$H$31,Y250,Z250), Y250)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C250), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C250, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I250,P250)=I250,IF(Quickscan!$F$32<10.5,IF(D250>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K250>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C250<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1),0)","v":0},{"$f":"IFERROR(IF($C250<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1),0)","v":0},{"$f":"IFERROR(IF($C250<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ250=1,$BL250,$BK250),1),0)","v":0},{"$f":"IFERROR(IF($C250<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ250=1,$BL250,$BK250),1),0)","v":0},{"$f":"IFERROR(IF($C250<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ250=1,$BL250,$BK250),1),0)","v":0},{"$f":"IFERROR(IF($C250<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ250=1,$BL250,$BK250),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C250<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1),0)","v":0},{"$f":"IFERROR(IF($C250<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1),0)","v":0},{"$f":"IFERROR(IF($C250<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1),0)","v":0},{"$f":"IFERROR(IF($C250<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1),0)","v":0},{"$f":"IFERROR(IF($C250<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1),0)","v":0},{"$f":"IFERROR(IF($C250<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1),0)","v":0},null,{"$f":"IFERROR(IF($C250<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A249)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1),0)","v":0},{"$f":"IFERROR(IF($C250<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A249)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1),0)","v":0},{"$f":"IFERROR(IF($C250<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A249)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1),0)","v":0},{"$f":"IFERROR(IF($C250<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A249)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1),0)","v":0},{"$f":"IFERROR(IF($C250<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A249)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1),0)","v":0},{"$f":"IFERROR(IF($C250<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A249)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM250,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV250,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC250,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN250,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW250,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD250,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO250,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX250,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE250,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP250,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY250,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF250,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ250,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ250,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG250,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR250,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA250,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH250,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ250=1,$BL250,$BK250),1)","v":0},0,null,{"$f":"CR251+(AQ250-CR251*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ250-CR251*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR250*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ250,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ250,Berekening!BH250))-BS250","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A250,0,Berekening!CW250)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A250,0,Berekening!CY250)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ250,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ250,Berekening!BH250))-CP250","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A250,0,Berekening!DB250)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A250,0,Berekening!DD250)","v":0}]
[248,20.583333333333332,"2042-01-31",{"$f":"DAYS360(Quickscan!$F$28,C251)/360","v":62.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D251<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D251>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C251,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C251,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C251,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C251)/360","v":142.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K251<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K251>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C251,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C251,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C251, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC251, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC251,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC251,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC251,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB251=Berekening!AC251),AND(AC251>=20000,AC251<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D251<Quickscan!$F$31,$R251,$S251),$R251)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K251<Quickscan!$H$31,$R251,$S251), $R251)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D251<Quickscan!$F$31,W251,X251),W251)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K251<Quickscan!$H$31,W251,X251), W251)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C251), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C251, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS251=Berekening!AT251),AND(AT251>=20000,AT251<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D251<Quickscan!$F$31,$T251,$U251),$T251)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K251<Quickscan!$H$31,$T251,$U251), $T251)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D251<Quickscan!$F$31,Y251,Z251),Y251)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K251<Quickscan!$H$31,Y251,Z251), Y251)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C251), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C251, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I251,P251)=I251,IF(Quickscan!$F$32<10.5,IF(D251>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K251>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C251<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1),0)","v":0},{"$f":"IFERROR(IF($C251<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1),0)","v":0},{"$f":"IFERROR(IF($C251<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ251=1,$BL251,$BK251),1),0)","v":0},{"$f":"IFERROR(IF($C251<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ251=1,$BL251,$BK251),1),0)","v":0},{"$f":"IFERROR(IF($C251<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ251=1,$BL251,$BK251),1),0)","v":0},{"$f":"IFERROR(IF($C251<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ251=1,$BL251,$BK251),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C251<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1),0)","v":0},{"$f":"IFERROR(IF($C251<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1),0)","v":0},{"$f":"IFERROR(IF($C251<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1),0)","v":0},{"$f":"IFERROR(IF($C251<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1),0)","v":0},{"$f":"IFERROR(IF($C251<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1),0)","v":0},{"$f":"IFERROR(IF($C251<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1),0)","v":0},null,{"$f":"IFERROR(IF($C251<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A250)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1),0)","v":0},{"$f":"IFERROR(IF($C251<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A250)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1),0)","v":0},{"$f":"IFERROR(IF($C251<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A250)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1),0)","v":0},{"$f":"IFERROR(IF($C251<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A250)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1),0)","v":0},{"$f":"IFERROR(IF($C251<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A250)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1),0)","v":0},{"$f":"IFERROR(IF($C251<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A250)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM251,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV251,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC251,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN251,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW251,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD251,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO251,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX251,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE251,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP251,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY251,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF251,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ251,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ251,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG251,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR251,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA251,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH251,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ251=1,$BL251,$BK251),1)","v":0},0,null,{"$f":"CR252+(AQ251-CR252*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ251-CR252*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR251*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ251,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ251,Berekening!BH251))-BS251","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A251,0,Berekening!CW251)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A251,0,Berekening!CY251)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ251,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ251,Berekening!BH251))-CP251","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A251,0,Berekening!DB251)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A251,0,Berekening!DD251)","v":0}]
[249,20.666666666666668,"2042-02-28",{"$f":"DAYS360(Quickscan!$F$28,C252)/360","v":62.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D252<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D252>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C252,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C252,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C252,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C252)/360","v":142.1611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K252<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K252>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C252,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C252,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C252, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC252, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC252,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC252,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC252,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB252=Berekening!AC252),AND(AC252>=20000,AC252<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D252<Quickscan!$F$31,$R252,$S252),$R252)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K252<Quickscan!$H$31,$R252,$S252), $R252)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D252<Quickscan!$F$31,W252,X252),W252)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K252<Quickscan!$H$31,W252,X252), W252)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C252), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C252, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS252=Berekening!AT252),AND(AT252>=20000,AT252<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D252<Quickscan!$F$31,$T252,$U252),$T252)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K252<Quickscan!$H$31,$T252,$U252), $T252)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D252<Quickscan!$F$31,Y252,Z252),Y252)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K252<Quickscan!$H$31,Y252,Z252), Y252)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C252), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C252, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I252,P252)=I252,IF(Quickscan!$F$32<10.5,IF(D252>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K252>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C252<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1),0)","v":0},{"$f":"IFERROR(IF($C252<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1),0)","v":0},{"$f":"IFERROR(IF($C252<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ252=1,$BL252,$BK252),1),0)","v":0},{"$f":"IFERROR(IF($C252<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ252=1,$BL252,$BK252),1),0)","v":0},{"$f":"IFERROR(IF($C252<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ252=1,$BL252,$BK252),1),0)","v":0},{"$f":"IFERROR(IF($C252<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ252=1,$BL252,$BK252),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C252<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1),0)","v":0},{"$f":"IFERROR(IF($C252<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1),0)","v":0},{"$f":"IFERROR(IF($C252<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1),0)","v":0},{"$f":"IFERROR(IF($C252<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1),0)","v":0},{"$f":"IFERROR(IF($C252<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1),0)","v":0},{"$f":"IFERROR(IF($C252<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1),0)","v":0},null,{"$f":"IFERROR(IF($C252<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A251)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1),0)","v":0},{"$f":"IFERROR(IF($C252<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A251)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1),0)","v":0},{"$f":"IFERROR(IF($C252<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A251)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1),0)","v":0},{"$f":"IFERROR(IF($C252<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A251)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1),0)","v":0},{"$f":"IFERROR(IF($C252<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A251)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1),0)","v":0},{"$f":"IFERROR(IF($C252<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A251)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM252,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV252,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC252,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN252,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW252,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD252,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO252,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX252,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE252,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP252,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY252,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF252,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ252,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ252,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG252,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR252,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA252,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH252,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ252=1,$BL252,$BK252),1)","v":0},0,null,{"$f":"CR253+(AQ252-CR253*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ252-CR253*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR252*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ252,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ252,Berekening!BH252))-BS252","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A252,0,Berekening!CW252)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A252,0,Berekening!CY252)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ252,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ252,Berekening!BH252))-CP252","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A252,0,Berekening!DB252)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A252,0,Berekening!DD252)","v":0}]
[250,20.75,"2042-03-31",{"$f":"DAYS360(Quickscan!$F$28,C253)/360","v":62.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D253<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D253>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C253,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C253,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C253,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C253)/360","v":142.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K253<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K253>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C253,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C253,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C253, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC253, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC253,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC253,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC253,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB253=Berekening!AC253),AND(AC253>=20000,AC253<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D253<Quickscan!$F$31,$R253,$S253),$R253)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K253<Quickscan!$H$31,$R253,$S253), $R253)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D253<Quickscan!$F$31,W253,X253),W253)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K253<Quickscan!$H$31,W253,X253), W253)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C253), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C253, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS253=Berekening!AT253),AND(AT253>=20000,AT253<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D253<Quickscan!$F$31,$T253,$U253),$T253)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K253<Quickscan!$H$31,$T253,$U253), $T253)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D253<Quickscan!$F$31,Y253,Z253),Y253)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K253<Quickscan!$H$31,Y253,Z253), Y253)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C253), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C253, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I253,P253)=I253,IF(Quickscan!$F$32<10.5,IF(D253>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K253>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C253<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1),0)","v":0},{"$f":"IFERROR(IF($C253<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1),0)","v":0},{"$f":"IFERROR(IF($C253<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ253=1,$BL253,$BK253),1),0)","v":0},{"$f":"IFERROR(IF($C253<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ253=1,$BL253,$BK253),1),0)","v":0},{"$f":"IFERROR(IF($C253<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ253=1,$BL253,$BK253),1),0)","v":0},{"$f":"IFERROR(IF($C253<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ253=1,$BL253,$BK253),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C253<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1),0)","v":0},{"$f":"IFERROR(IF($C253<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1),0)","v":0},{"$f":"IFERROR(IF($C253<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1),0)","v":0},{"$f":"IFERROR(IF($C253<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1),0)","v":0},{"$f":"IFERROR(IF($C253<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1),0)","v":0},{"$f":"IFERROR(IF($C253<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1),0)","v":0},null,{"$f":"IFERROR(IF($C253<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A252)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1),0)","v":0},{"$f":"IFERROR(IF($C253<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A252)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1),0)","v":0},{"$f":"IFERROR(IF($C253<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A252)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1),0)","v":0},{"$f":"IFERROR(IF($C253<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A252)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1),0)","v":0},{"$f":"IFERROR(IF($C253<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A252)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1),0)","v":0},{"$f":"IFERROR(IF($C253<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A252)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM253,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV253,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC253,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN253,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW253,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD253,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO253,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX253,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE253,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP253,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY253,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF253,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ253,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ253,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG253,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR253,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA253,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH253,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ253=1,$BL253,$BK253),1)","v":0},0,null,{"$f":"CR254+(AQ253-CR254*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ253-CR254*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR253*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ253,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ253,Berekening!BH253))-BS253","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A253,0,Berekening!CW253)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A253,0,Berekening!CY253)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ253,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ253,Berekening!BH253))-CP253","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A253,0,Berekening!DB253)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A253,0,Berekening!DD253)","v":0}]
[251,20.833333333333332,"2042-04-30",{"$f":"DAYS360(Quickscan!$F$28,C254)/360","v":62.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D254<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D254>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C254,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C254,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C254,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C254)/360","v":142.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K254<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K254>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C254,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C254,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C254, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC254, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC254,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC254,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC254,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB254=Berekening!AC254),AND(AC254>=20000,AC254<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D254<Quickscan!$F$31,$R254,$S254),$R254)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K254<Quickscan!$H$31,$R254,$S254), $R254)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D254<Quickscan!$F$31,W254,X254),W254)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K254<Quickscan!$H$31,W254,X254), W254)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C254), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C254, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS254=Berekening!AT254),AND(AT254>=20000,AT254<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D254<Quickscan!$F$31,$T254,$U254),$T254)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K254<Quickscan!$H$31,$T254,$U254), $T254)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D254<Quickscan!$F$31,Y254,Z254),Y254)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K254<Quickscan!$H$31,Y254,Z254), Y254)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C254), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C254, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I254,P254)=I254,IF(Quickscan!$F$32<10.5,IF(D254>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K254>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C254<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1),0)","v":0},{"$f":"IFERROR(IF($C254<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1),0)","v":0},{"$f":"IFERROR(IF($C254<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ254=1,$BL254,$BK254),1),0)","v":0},{"$f":"IFERROR(IF($C254<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ254=1,$BL254,$BK254),1),0)","v":0},{"$f":"IFERROR(IF($C254<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ254=1,$BL254,$BK254),1),0)","v":0},{"$f":"IFERROR(IF($C254<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ254=1,$BL254,$BK254),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C254<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1),0)","v":0},{"$f":"IFERROR(IF($C254<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1),0)","v":0},{"$f":"IFERROR(IF($C254<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1),0)","v":0},{"$f":"IFERROR(IF($C254<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1),0)","v":0},{"$f":"IFERROR(IF($C254<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1),0)","v":0},{"$f":"IFERROR(IF($C254<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1),0)","v":0},null,{"$f":"IFERROR(IF($C254<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A253)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1),0)","v":0},{"$f":"IFERROR(IF($C254<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A253)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1),0)","v":0},{"$f":"IFERROR(IF($C254<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A253)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1),0)","v":0},{"$f":"IFERROR(IF($C254<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A253)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1),0)","v":0},{"$f":"IFERROR(IF($C254<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A253)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1),0)","v":0},{"$f":"IFERROR(IF($C254<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A253)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM254,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV254,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC254,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN254,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW254,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD254,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO254,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX254,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE254,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP254,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY254,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF254,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ254,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ254,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG254,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR254,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA254,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH254,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ254=1,$BL254,$BK254),1)","v":0},0,null,{"$f":"CR255+(AQ254-CR255*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ254-CR255*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR254*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ254,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ254,Berekening!BH254))-BS254","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A254,0,Berekening!CW254)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A254,0,Berekening!CY254)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ254,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ254,Berekening!BH254))-CP254","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A254,0,Berekening!DB254)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A254,0,Berekening!DD254)","v":0}]
[252,20.916666666666668,"2042-05-31",{"$f":"DAYS360(Quickscan!$F$28,C255)/360","v":62.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D255<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D255>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C255,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C255,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C255,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C255)/360","v":142.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K255<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K255>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C255,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C255,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C255, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC255, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC255,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC255,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC255,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB255=Berekening!AC255),AND(AC255>=20000,AC255<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D255<Quickscan!$F$31,$R255,$S255),$R255)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K255<Quickscan!$H$31,$R255,$S255), $R255)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D255<Quickscan!$F$31,W255,X255),W255)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K255<Quickscan!$H$31,W255,X255), W255)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C255), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C255, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS255=Berekening!AT255),AND(AT255>=20000,AT255<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D255<Quickscan!$F$31,$T255,$U255),$T255)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K255<Quickscan!$H$31,$T255,$U255), $T255)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D255<Quickscan!$F$31,Y255,Z255),Y255)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K255<Quickscan!$H$31,Y255,Z255), Y255)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C255), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C255, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I255,P255)=I255,IF(Quickscan!$F$32<10.5,IF(D255>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K255>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C255<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1),0)","v":0},{"$f":"IFERROR(IF($C255<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1),0)","v":0},{"$f":"IFERROR(IF($C255<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ255=1,$BL255,$BK255),1),0)","v":0},{"$f":"IFERROR(IF($C255<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ255=1,$BL255,$BK255),1),0)","v":0},{"$f":"IFERROR(IF($C255<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ255=1,$BL255,$BK255),1),0)","v":0},{"$f":"IFERROR(IF($C255<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ255=1,$BL255,$BK255),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C255<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1),0)","v":0},{"$f":"IFERROR(IF($C255<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1),0)","v":0},{"$f":"IFERROR(IF($C255<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1),0)","v":0},{"$f":"IFERROR(IF($C255<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1),0)","v":0},{"$f":"IFERROR(IF($C255<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1),0)","v":0},{"$f":"IFERROR(IF($C255<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1),0)","v":0},null,{"$f":"IFERROR(IF($C255<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A254)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1),0)","v":0},{"$f":"IFERROR(IF($C255<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A254)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1),0)","v":0},{"$f":"IFERROR(IF($C255<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A254)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1),0)","v":0},{"$f":"IFERROR(IF($C255<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A254)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1),0)","v":0},{"$f":"IFERROR(IF($C255<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A254)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1),0)","v":0},{"$f":"IFERROR(IF($C255<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A254)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM255,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV255,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC255,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN255,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW255,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD255,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO255,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX255,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE255,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP255,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY255,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF255,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ255,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ255,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG255,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR255,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA255,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH255,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ255=1,$BL255,$BK255),1)","v":0},0,null,{"$f":"CR256+(AQ255-CR256*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ255-CR256*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR255*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ255,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ255,Berekening!BH255))-BS255","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A255,0,Berekening!CW255)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A255,0,Berekening!CY255)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ255,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ255,Berekening!BH255))-CP255","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A255,0,Berekening!DB255)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A255,0,Berekening!DD255)","v":0}]
[253,21,"2042-06-30",{"$f":"DAYS360(Quickscan!$F$28,C256)/360","v":62.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D256<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D256>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C256,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C256,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C256,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C256)/360","v":142.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K256<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K256>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C256,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C256,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C256, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC256, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC256,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC256,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC256,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB256=Berekening!AC256),AND(AC256>=20000,AC256<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D256<Quickscan!$F$31,$R256,$S256),$R256)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K256<Quickscan!$H$31,$R256,$S256), $R256)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D256<Quickscan!$F$31,W256,X256),W256)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K256<Quickscan!$H$31,W256,X256), W256)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C256), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C256, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS256=Berekening!AT256),AND(AT256>=20000,AT256<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D256<Quickscan!$F$31,$T256,$U256),$T256)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K256<Quickscan!$H$31,$T256,$U256), $T256)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D256<Quickscan!$F$31,Y256,Z256),Y256)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K256<Quickscan!$H$31,Y256,Z256), Y256)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C256), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C256, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I256,P256)=I256,IF(Quickscan!$F$32<10.5,IF(D256>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K256>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C256<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1),0)","v":0},{"$f":"IFERROR(IF($C256<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1),0)","v":0},{"$f":"IFERROR(IF($C256<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ256=1,$BL256,$BK256),1),0)","v":0},{"$f":"IFERROR(IF($C256<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ256=1,$BL256,$BK256),1),0)","v":0},{"$f":"IFERROR(IF($C256<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ256=1,$BL256,$BK256),1),0)","v":0},{"$f":"IFERROR(IF($C256<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ256=1,$BL256,$BK256),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C256<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1),0)","v":0},{"$f":"IFERROR(IF($C256<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1),0)","v":0},{"$f":"IFERROR(IF($C256<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1),0)","v":0},{"$f":"IFERROR(IF($C256<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1),0)","v":0},{"$f":"IFERROR(IF($C256<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1),0)","v":0},{"$f":"IFERROR(IF($C256<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1),0)","v":0},null,{"$f":"IFERROR(IF($C256<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A255)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1),0)","v":0},{"$f":"IFERROR(IF($C256<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A255)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1),0)","v":0},{"$f":"IFERROR(IF($C256<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A255)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1),0)","v":0},{"$f":"IFERROR(IF($C256<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A255)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1),0)","v":0},{"$f":"IFERROR(IF($C256<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A255)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1),0)","v":0},{"$f":"IFERROR(IF($C256<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A255)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM256,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV256,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC256,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN256,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW256,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD256,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO256,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX256,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE256,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP256,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY256,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF256,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ256,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ256,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG256,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR256,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA256,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH256,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ256=1,$BL256,$BK256),1)","v":0},0,null,{"$f":"CR257+(AQ256-CR257*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ256-CR257*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR256*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ256,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ256,Berekening!BH256))-BS256","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A256,0,Berekening!CW256)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A256,0,Berekening!CY256)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ256,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ256,Berekening!BH256))-CP256","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A256,0,Berekening!DB256)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A256,0,Berekening!DD256)","v":0}]
[254,21.083333333333332,"2042-07-31",{"$f":"DAYS360(Quickscan!$F$28,C257)/360","v":62.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D257<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D257>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C257,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C257,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C257,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C257)/360","v":142.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K257<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K257>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C257,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C257,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C257, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC257, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC257,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC257,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC257,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB257=Berekening!AC257),AND(AC257>=20000,AC257<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D257<Quickscan!$F$31,$R257,$S257),$R257)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K257<Quickscan!$H$31,$R257,$S257), $R257)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D257<Quickscan!$F$31,W257,X257),W257)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K257<Quickscan!$H$31,W257,X257), W257)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C257), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C257, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS257=Berekening!AT257),AND(AT257>=20000,AT257<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D257<Quickscan!$F$31,$T257,$U257),$T257)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K257<Quickscan!$H$31,$T257,$U257), $T257)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D257<Quickscan!$F$31,Y257,Z257),Y257)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K257<Quickscan!$H$31,Y257,Z257), Y257)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C257), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C257, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I257,P257)=I257,IF(Quickscan!$F$32<10.5,IF(D257>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K257>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C257<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1),0)","v":0},{"$f":"IFERROR(IF($C257<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1),0)","v":0},{"$f":"IFERROR(IF($C257<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ257=1,$BL257,$BK257),1),0)","v":0},{"$f":"IFERROR(IF($C257<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ257=1,$BL257,$BK257),1),0)","v":0},{"$f":"IFERROR(IF($C257<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ257=1,$BL257,$BK257),1),0)","v":0},{"$f":"IFERROR(IF($C257<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ257=1,$BL257,$BK257),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C257<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1),0)","v":0},{"$f":"IFERROR(IF($C257<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1),0)","v":0},{"$f":"IFERROR(IF($C257<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1),0)","v":0},{"$f":"IFERROR(IF($C257<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1),0)","v":0},{"$f":"IFERROR(IF($C257<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1),0)","v":0},{"$f":"IFERROR(IF($C257<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1),0)","v":0},null,{"$f":"IFERROR(IF($C257<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A256)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1),0)","v":0},{"$f":"IFERROR(IF($C257<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A256)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1),0)","v":0},{"$f":"IFERROR(IF($C257<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A256)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1),0)","v":0},{"$f":"IFERROR(IF($C257<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A256)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1),0)","v":0},{"$f":"IFERROR(IF($C257<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A256)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1),0)","v":0},{"$f":"IFERROR(IF($C257<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A256)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM257,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV257,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC257,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN257,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW257,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD257,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO257,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX257,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE257,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP257,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY257,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF257,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ257,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ257,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG257,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR257,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA257,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH257,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ257=1,$BL257,$BK257),1)","v":0},0,null,{"$f":"CR258+(AQ257-CR258*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ257-CR258*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR257*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ257,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ257,Berekening!BH257))-BS257","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A257,0,Berekening!CW257)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A257,0,Berekening!CY257)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ257,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ257,Berekening!BH257))-CP257","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A257,0,Berekening!DB257)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A257,0,Berekening!DD257)","v":0}]
[255,21.166666666666668,"2042-08-31",{"$f":"DAYS360(Quickscan!$F$28,C258)/360","v":62.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D258<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D258>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C258,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C258,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C258,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C258)/360","v":142.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K258<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K258>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C258,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C258,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C258, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC258, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC258,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC258,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC258,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB258=Berekening!AC258),AND(AC258>=20000,AC258<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D258<Quickscan!$F$31,$R258,$S258),$R258)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K258<Quickscan!$H$31,$R258,$S258), $R258)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D258<Quickscan!$F$31,W258,X258),W258)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K258<Quickscan!$H$31,W258,X258), W258)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C258), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C258, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS258=Berekening!AT258),AND(AT258>=20000,AT258<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D258<Quickscan!$F$31,$T258,$U258),$T258)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K258<Quickscan!$H$31,$T258,$U258), $T258)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D258<Quickscan!$F$31,Y258,Z258),Y258)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K258<Quickscan!$H$31,Y258,Z258), Y258)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C258), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C258, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I258,P258)=I258,IF(Quickscan!$F$32<10.5,IF(D258>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K258>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C258<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1),0)","v":0},{"$f":"IFERROR(IF($C258<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1),0)","v":0},{"$f":"IFERROR(IF($C258<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ258=1,$BL258,$BK258),1),0)","v":0},{"$f":"IFERROR(IF($C258<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ258=1,$BL258,$BK258),1),0)","v":0},{"$f":"IFERROR(IF($C258<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ258=1,$BL258,$BK258),1),0)","v":0},{"$f":"IFERROR(IF($C258<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ258=1,$BL258,$BK258),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C258<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1),0)","v":0},{"$f":"IFERROR(IF($C258<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1),0)","v":0},{"$f":"IFERROR(IF($C258<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1),0)","v":0},{"$f":"IFERROR(IF($C258<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1),0)","v":0},{"$f":"IFERROR(IF($C258<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1),0)","v":0},{"$f":"IFERROR(IF($C258<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1),0)","v":0},null,{"$f":"IFERROR(IF($C258<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A257)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1),0)","v":0},{"$f":"IFERROR(IF($C258<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A257)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1),0)","v":0},{"$f":"IFERROR(IF($C258<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A257)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1),0)","v":0},{"$f":"IFERROR(IF($C258<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A257)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1),0)","v":0},{"$f":"IFERROR(IF($C258<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A257)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1),0)","v":0},{"$f":"IFERROR(IF($C258<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A257)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM258,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV258,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC258,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN258,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW258,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD258,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO258,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX258,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE258,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP258,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY258,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF258,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ258,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ258,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG258,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR258,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA258,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH258,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ258=1,$BL258,$BK258),1)","v":0},0,null,{"$f":"CR259+(AQ258-CR259*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ258-CR259*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR258*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ258,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ258,Berekening!BH258))-BS258","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A258,0,Berekening!CW258)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A258,0,Berekening!CY258)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ258,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ258,Berekening!BH258))-CP258","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A258,0,Berekening!DB258)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A258,0,Berekening!DD258)","v":0}]
[256,21.25,"2042-09-30",{"$f":"DAYS360(Quickscan!$F$28,C259)/360","v":62.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D259<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D259>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C259,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C259,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C259,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C259)/360","v":142.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K259<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K259>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C259,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C259,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C259, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC259, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC259,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC259,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC259,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB259=Berekening!AC259),AND(AC259>=20000,AC259<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D259<Quickscan!$F$31,$R259,$S259),$R259)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K259<Quickscan!$H$31,$R259,$S259), $R259)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D259<Quickscan!$F$31,W259,X259),W259)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K259<Quickscan!$H$31,W259,X259), W259)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C259), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C259, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS259=Berekening!AT259),AND(AT259>=20000,AT259<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D259<Quickscan!$F$31,$T259,$U259),$T259)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K259<Quickscan!$H$31,$T259,$U259), $T259)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D259<Quickscan!$F$31,Y259,Z259),Y259)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K259<Quickscan!$H$31,Y259,Z259), Y259)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C259), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C259, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I259,P259)=I259,IF(Quickscan!$F$32<10.5,IF(D259>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K259>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C259<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1),0)","v":0},{"$f":"IFERROR(IF($C259<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1),0)","v":0},{"$f":"IFERROR(IF($C259<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ259=1,$BL259,$BK259),1),0)","v":0},{"$f":"IFERROR(IF($C259<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ259=1,$BL259,$BK259),1),0)","v":0},{"$f":"IFERROR(IF($C259<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ259=1,$BL259,$BK259),1),0)","v":0},{"$f":"IFERROR(IF($C259<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ259=1,$BL259,$BK259),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C259<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1),0)","v":0},{"$f":"IFERROR(IF($C259<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1),0)","v":0},{"$f":"IFERROR(IF($C259<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1),0)","v":0},{"$f":"IFERROR(IF($C259<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1),0)","v":0},{"$f":"IFERROR(IF($C259<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1),0)","v":0},{"$f":"IFERROR(IF($C259<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1),0)","v":0},null,{"$f":"IFERROR(IF($C259<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A258)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1),0)","v":0},{"$f":"IFERROR(IF($C259<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A258)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1),0)","v":0},{"$f":"IFERROR(IF($C259<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A258)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1),0)","v":0},{"$f":"IFERROR(IF($C259<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A258)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1),0)","v":0},{"$f":"IFERROR(IF($C259<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A258)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1),0)","v":0},{"$f":"IFERROR(IF($C259<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A258)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM259,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV259,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC259,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN259,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW259,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD259,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO259,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX259,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE259,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP259,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY259,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF259,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ259,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ259,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG259,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR259,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA259,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH259,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ259=1,$BL259,$BK259),1)","v":0},0,null,{"$f":"CR260+(AQ259-CR260*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ259-CR260*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR259*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ259,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ259,Berekening!BH259))-BS259","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A259,0,Berekening!CW259)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A259,0,Berekening!CY259)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ259,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ259,Berekening!BH259))-CP259","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A259,0,Berekening!DB259)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A259,0,Berekening!DD259)","v":0}]
[{"$f":"A259+1","v":257},21.333333333333332,"2042-10-31",{"$f":"DAYS360(Quickscan!$F$28,C260)/360","v":62.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D260<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D260>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C260,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C260,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C260,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C260)/360","v":142.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K260<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K260>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C260,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C260,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C260, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC260, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC260,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC260,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC260,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB260=Berekening!AC260),AND(AC260>=20000,AC260<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D260<Quickscan!$F$31,$R260,$S260),$R260)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K260<Quickscan!$H$31,$R260,$S260), $R260)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D260<Quickscan!$F$31,W260,X260),W260)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K260<Quickscan!$H$31,W260,X260), W260)","v":0.17},0.16,0.16,{"$f":"IF(AND(AD260=1,MAX(I260,P260)=I260),MIN(AG260,AI260), IF(AND(AD260=1,MAX(I260,P260)=P260),MIN(AH260,AJ260), IF(AND(AD260=0,MAX(I260,P260)=I260),AE260,AF260)))","v":0.13},null,{"$f":"AB260*AK260/12","v":0},{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C260), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C260, Quickscan!$H$55,0)","v":0},{"$f":"AM260-AN260-AO260","v":0},0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS260=Berekening!AT260),AND(AT260>=20000,AT260<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D260<Quickscan!$F$31,$T260,$U260),$T260)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K260<Quickscan!$H$31,$T260,$U260), $T260)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D260<Quickscan!$F$31,Y260,Z260),Y260)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K260<Quickscan!$H$31,Y260,Z260), Y260)","v":0.16500000000000001},0.16,0.16,0.13,null,{"$f":"AS260*BB260/12","v":0},{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C260), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C260, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I260,P260)=I260,IF(Quickscan!$F$32<10.5,IF(D260>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K260>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C260<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1),0)","v":0},{"$f":"IFERROR(IF($C260<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1),0)","v":0},{"$f":"IFERROR(IF($C260<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ260=1,$BL260,$BK260),1),0)","v":0},{"$f":"IFERROR(IF($C260<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ260=1,$BL260,$BK260),1),0)","v":0},{"$f":"IFERROR(IF($C260<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ260=1,$BL260,$BK260),1),0)","v":0},{"$f":"IFERROR(IF($C260<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ260=1,$BL260,$BK260),1),0)","v":0},{"$f":"SUM(BM260:BR260)","v":0},{"$f":"IF(BS260<=AQ260,1,0)","v":1},null,{"$f":"IFERROR(IF($C260<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1),0)","v":0},{"$f":"IFERROR(IF($C260<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1),0)","v":0},{"$f":"IFERROR(IF($C260<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1),0)","v":0},{"$f":"IFERROR(IF($C260<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1),0)","v":0},{"$f":"IFERROR(IF($C260<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1),0)","v":0},{"$f":"IFERROR(IF($C260<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1),0)","v":0},null,{"$f":"IFERROR(IF($C260<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A259)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1),0)","v":0},{"$f":"IFERROR(IF($C260<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A259)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1),0)","v":0},{"$f":"IFERROR(IF($C260<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A259)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1),0)","v":0},{"$f":"IFERROR(IF($C260<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A259)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1),0)","v":0},{"$f":"IFERROR(IF($C260<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A259)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1),0)","v":0},{"$f":"IFERROR(IF($C260<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A259)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM260,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV260,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC260,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN260,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW260,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD260,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO260,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX260,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE260,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP260,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY260,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF260,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ260,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ260,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG260,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR260,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA260,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH260,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ260=1,$BL260,$BK260),1)","v":0},0,null,{"$f":"CR261+(AQ260-CR261*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ260-CR261*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR260*Quickscan!$Q$16/12","v":0},{"$f":"CR260-CS260","v":0},0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ260,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ260,Berekening!BH260))-BS260","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A260,0,Berekening!CW260)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A260,0,Berekening!CY260)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ260,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ260,Berekening!BH260))-CP260","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A260,0,Berekening!DB260)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A260,0,Berekening!DD260)","v":0}]
[258,{"$f":"(A261-1)/12","v":21.416666666666668},{"$f":"EOMONTH(C260,1)","v":"2042-11-30"},{"$f":"DAYS360(Quickscan!$F$28,C261)/360","v":62.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D261<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D261>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C261,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C261,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C261,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},{"$f":"SUM(E261:G261,-H261)","v":0},null,{"$f":"DAYS360(Quickscan!$H$28,C261)/360","v":142.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K261<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K261>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C261,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C261,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C261, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},{"$f":"SUM(L261:N261,-O261)","v":0},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC261, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC261,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC261,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC261,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,{"$f":"I261+P261","v":0},{"$f":"MAX(I261,P261)+0.9*MIN(I261,P261)","v":0},{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB261=Berekening!AC261),AND(AC261>=20000,AC261<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D261<Quickscan!$F$31,$R261,$S261),$R261)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K261<Quickscan!$H$31,$R261,$S261), $R261)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D261<Quickscan!$F$31,W261,X261),W261)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K261<Quickscan!$H$31,W261,X261), W261)","v":0.17},{"$f":"MIN(AE261+3%,AG261)","v":0.16},{"$f":"MIN(AF261+3%,AI261)","v":0.16},0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C261), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C261, Quickscan!$H$55,0)","v":0},0,{"$f":"AP261","v":0},null,{"$f":"I261+P261","v":0},{"$f":"MAX(I261,P261)+0.9*MIN(I261,P261)","v":0},{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS261=Berekening!AT261),AND(AT261>=20000,AT261<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D261<Quickscan!$F$31,$T261,$U261),$T261)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K261<Quickscan!$H$31,$T261,$U261), $T261)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D261<Quickscan!$F$31,Y261,Z261),Y261)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K261<Quickscan!$H$31,Y261,Z261), Y261)","v":0.16500000000000001},{"$f":"MIN(AV261+3%,AX261)","v":0.16},{"$f":"MIN(AW261+3%,AZ261)","v":0.16},{"$f":"IF(AND(AU261=1,MAX(I261,P261)=I261),MIN(AX261,AZ261), IF(AND(AU261=1,MAX(I261,P261)=P261),MIN(AY261,BA261), IF(AND(AU261=0,MAX(I261,P261)=I261),AV261,AW261)))","v":0.13},null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C261), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C261, Quickscan!$H$55,0)","v":0},{"$f":"BD261-BE261-BF261","v":0},{"$f":"BG261","v":0},null,{"$f":"IF(MAX(I261,P261)=I261,IF(Quickscan!$F$32<10.5,IF(D261>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K261>Quickscan!$H$31,1,0),0))","v":0},{"$f":"IF(AD261=1,MIN(R261+3%,W261)/MIN(T261+3%,Y261),R261/T261)","v":1},{"$f":"IF(AD261=1,MIN(S261+3%,X261)/MIN(U261+3%,Z261),S261/U261)","v":1},{"$f":"IFERROR(IF($C261<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1),0)","v":0},{"$f":"IFERROR(IF($C261<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1),0)","v":0},{"$f":"IFERROR(IF($C261<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ261=1,$BL261,$BK261),1),0)","v":0},{"$f":"IFERROR(IF($C261<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ261=1,$BL261,$BK261),1),0)","v":0},{"$f":"IFERROR(IF($C261<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ261=1,$BL261,$BK261),1),0)","v":0},{"$f":"IFERROR(IF($C261<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ261=1,$BL261,$BK261),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C261<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1),0)","v":0},{"$f":"IFERROR(IF($C261<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1),0)","v":0},{"$f":"IFERROR(IF($C261<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1),0)","v":0},{"$f":"IFERROR(IF($C261<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1),0)","v":0},{"$f":"IFERROR(IF($C261<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1),0)","v":0},{"$f":"IFERROR(IF($C261<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1),0)","v":0},null,{"$f":"IFERROR(IF($C261<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A260)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1),0)","v":0},{"$f":"IFERROR(IF($C261<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A260)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1),0)","v":0},{"$f":"IFERROR(IF($C261<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A260)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1),0)","v":0},{"$f":"IFERROR(IF($C261<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A260)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1),0)","v":0},{"$f":"IFERROR(IF($C261<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A260)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1),0)","v":0},{"$f":"IFERROR(IF($C261<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A260)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM261,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV261,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC261,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN261,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW261,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD261,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO261,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX261,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE261,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP261,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY261,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF261,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ261,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ261,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG261,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR261,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA261,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH261,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ261=1,$BL261,$BK261),1)","v":0},{"$f":"SUM(CJ261:CO261)","v":0},null,{"$f":"CR262+(AQ261-CR262*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ261-CR262*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR261*Quickscan!$Q$16/12","v":0},0,{"$f":"CS261+CT261","v":0},{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ261,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ261,Berekening!BH261))-BS261","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A261,0,Berekening!CW261)","v":0},{"$f":"MIN($CW$4:$CW$363)","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A261,0,Berekening!CY261)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ261,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ261,Berekening!BH261))-CP261","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A261,0,Berekening!DB261)","v":0},{"$f":"MIN($DB$4:$DB$363)","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A261,0,Berekening!DD261)","v":0}]
[259,21.5,"2042-12-31",{"$f":"DAYS360(Quickscan!$F$28,C262)/360","v":63},{"$f":"IF(Quickscan!$F$32<10.5, IF(D262<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D262>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C262,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C262,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C262,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C262)/360","v":143.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K262<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K262>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C262,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C262,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C262, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC262, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC262,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC262,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC262,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB262=Berekening!AC262),AND(AC262>=20000,AC262<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D262<Quickscan!$F$31,$R262,$S262),$R262)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K262<Quickscan!$H$31,$R262,$S262), $R262)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D262<Quickscan!$F$31,W262,X262),W262)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K262<Quickscan!$H$31,W262,X262), W262)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C262), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C262, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS262=Berekening!AT262),AND(AT262>=20000,AT262<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D262<Quickscan!$F$31,$T262,$U262),$T262)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K262<Quickscan!$H$31,$T262,$U262), $T262)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D262<Quickscan!$F$31,Y262,Z262),Y262)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K262<Quickscan!$H$31,Y262,Z262), Y262)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C262), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C262, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I262,P262)=I262,IF(Quickscan!$F$32<10.5,IF(D262>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K262>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C262<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1),0)","v":0},{"$f":"IFERROR(IF($C262<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1),0)","v":0},{"$f":"IFERROR(IF($C262<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ262=1,$BL262,$BK262),1),0)","v":0},{"$f":"IFERROR(IF($C262<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ262=1,$BL262,$BK262),1),0)","v":0},{"$f":"IFERROR(IF($C262<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ262=1,$BL262,$BK262),1),0)","v":0},{"$f":"IFERROR(IF($C262<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ262=1,$BL262,$BK262),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C262<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1),0)","v":0},{"$f":"IFERROR(IF($C262<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1),0)","v":0},{"$f":"IFERROR(IF($C262<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1),0)","v":0},{"$f":"IFERROR(IF($C262<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1),0)","v":0},{"$f":"IFERROR(IF($C262<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1),0)","v":0},{"$f":"IFERROR(IF($C262<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1),0)","v":0},null,{"$f":"IFERROR(IF($C262<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A261)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1),0)","v":0},{"$f":"IFERROR(IF($C262<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A261)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1),0)","v":0},{"$f":"IFERROR(IF($C262<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A261)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1),0)","v":0},{"$f":"IFERROR(IF($C262<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A261)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1),0)","v":0},{"$f":"IFERROR(IF($C262<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A261)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1),0)","v":0},{"$f":"IFERROR(IF($C262<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A261)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM262,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV262,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC262,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN262,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW262,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD262,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO262,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX262,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE262,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP262,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY262,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF262,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ262,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ262,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG262,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR262,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA262,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH262,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ262=1,$BL262,$BK262),1)","v":0},0,null,{"$f":"CR263+(AQ262-CR263*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ262-CR263*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR262*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ262,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ262,Berekening!BH262))-BS262","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A262,0,Berekening!CW262)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A262,0,Berekening!CY262)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ262,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ262,Berekening!BH262))-CP262","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A262,0,Berekening!DB262)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A262,0,Berekening!DD262)","v":0}]
[260,21.583333333333332,"2043-01-31",{"$f":"DAYS360(Quickscan!$F$28,C263)/360","v":63.083333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D263<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D263>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C263,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C263,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C263,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C263)/360","v":143.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K263<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K263>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C263,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C263,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C263, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC263, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC263,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC263,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC263,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB263=Berekening!AC263),AND(AC263>=20000,AC263<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D263<Quickscan!$F$31,$R263,$S263),$R263)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K263<Quickscan!$H$31,$R263,$S263), $R263)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D263<Quickscan!$F$31,W263,X263),W263)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K263<Quickscan!$H$31,W263,X263), W263)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C263), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C263, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS263=Berekening!AT263),AND(AT263>=20000,AT263<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D263<Quickscan!$F$31,$T263,$U263),$T263)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K263<Quickscan!$H$31,$T263,$U263), $T263)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D263<Quickscan!$F$31,Y263,Z263),Y263)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K263<Quickscan!$H$31,Y263,Z263), Y263)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C263), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C263, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I263,P263)=I263,IF(Quickscan!$F$32<10.5,IF(D263>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K263>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C263<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1),0)","v":0},{"$f":"IFERROR(IF($C263<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1),0)","v":0},{"$f":"IFERROR(IF($C263<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ263=1,$BL263,$BK263),1),0)","v":0},{"$f":"IFERROR(IF($C263<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ263=1,$BL263,$BK263),1),0)","v":0},{"$f":"IFERROR(IF($C263<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ263=1,$BL263,$BK263),1),0)","v":0},{"$f":"IFERROR(IF($C263<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ263=1,$BL263,$BK263),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C263<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1),0)","v":0},{"$f":"IFERROR(IF($C263<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1),0)","v":0},{"$f":"IFERROR(IF($C263<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1),0)","v":0},{"$f":"IFERROR(IF($C263<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1),0)","v":0},{"$f":"IFERROR(IF($C263<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1),0)","v":0},{"$f":"IFERROR(IF($C263<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1),0)","v":0},null,{"$f":"IFERROR(IF($C263<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A262)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1),0)","v":0},{"$f":"IFERROR(IF($C263<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A262)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1),0)","v":0},{"$f":"IFERROR(IF($C263<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A262)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1),0)","v":0},{"$f":"IFERROR(IF($C263<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A262)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1),0)","v":0},{"$f":"IFERROR(IF($C263<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A262)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1),0)","v":0},{"$f":"IFERROR(IF($C263<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A262)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM263,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV263,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC263,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN263,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW263,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD263,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO263,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX263,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE263,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP263,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY263,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF263,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ263,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ263,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG263,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR263,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA263,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH263,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ263=1,$BL263,$BK263),1)","v":0},0,null,{"$f":"CR264+(AQ263-CR264*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ263-CR264*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR263*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ263,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ263,Berekening!BH263))-BS263","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A263,0,Berekening!CW263)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A263,0,Berekening!CY263)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ263,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ263,Berekening!BH263))-CP263","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A263,0,Berekening!DB263)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A263,0,Berekening!DD263)","v":0}]
[261,21.666666666666668,"2043-02-28",{"$f":"DAYS360(Quickscan!$F$28,C264)/360","v":63.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D264<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D264>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C264,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C264,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C264,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C264)/360","v":143.1611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K264<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K264>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C264,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C264,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C264, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC264, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC264,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC264,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC264,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB264=Berekening!AC264),AND(AC264>=20000,AC264<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D264<Quickscan!$F$31,$R264,$S264),$R264)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K264<Quickscan!$H$31,$R264,$S264), $R264)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D264<Quickscan!$F$31,W264,X264),W264)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K264<Quickscan!$H$31,W264,X264), W264)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C264), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C264, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS264=Berekening!AT264),AND(AT264>=20000,AT264<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D264<Quickscan!$F$31,$T264,$U264),$T264)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K264<Quickscan!$H$31,$T264,$U264), $T264)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D264<Quickscan!$F$31,Y264,Z264),Y264)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K264<Quickscan!$H$31,Y264,Z264), Y264)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C264), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C264, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I264,P264)=I264,IF(Quickscan!$F$32<10.5,IF(D264>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K264>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C264<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1),0)","v":0},{"$f":"IFERROR(IF($C264<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1),0)","v":0},{"$f":"IFERROR(IF($C264<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ264=1,$BL264,$BK264),1),0)","v":0},{"$f":"IFERROR(IF($C264<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ264=1,$BL264,$BK264),1),0)","v":0},{"$f":"IFERROR(IF($C264<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ264=1,$BL264,$BK264),1),0)","v":0},{"$f":"IFERROR(IF($C264<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ264=1,$BL264,$BK264),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C264<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1),0)","v":0},{"$f":"IFERROR(IF($C264<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1),0)","v":0},{"$f":"IFERROR(IF($C264<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1),0)","v":0},{"$f":"IFERROR(IF($C264<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1),0)","v":0},{"$f":"IFERROR(IF($C264<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1),0)","v":0},{"$f":"IFERROR(IF($C264<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1),0)","v":0},null,{"$f":"IFERROR(IF($C264<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A263)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1),0)","v":0},{"$f":"IFERROR(IF($C264<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A263)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1),0)","v":0},{"$f":"IFERROR(IF($C264<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A263)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1),0)","v":0},{"$f":"IFERROR(IF($C264<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A263)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1),0)","v":0},{"$f":"IFERROR(IF($C264<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A263)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1),0)","v":0},{"$f":"IFERROR(IF($C264<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A263)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM264,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV264,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC264,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN264,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW264,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD264,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO264,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX264,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE264,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP264,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY264,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF264,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ264,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ264,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG264,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR264,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA264,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH264,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ264=1,$BL264,$BK264),1)","v":0},0,null,{"$f":"CR265+(AQ264-CR265*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ264-CR265*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR264*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ264,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ264,Berekening!BH264))-BS264","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A264,0,Berekening!CW264)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A264,0,Berekening!CY264)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ264,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ264,Berekening!BH264))-CP264","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A264,0,Berekening!DB264)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A264,0,Berekening!DD264)","v":0}]
[262,21.75,"2043-03-31",{"$f":"DAYS360(Quickscan!$F$28,C265)/360","v":63.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D265<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D265>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C265,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C265,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C265,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C265)/360","v":143.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K265<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K265>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C265,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C265,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C265, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC265, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC265,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC265,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC265,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB265=Berekening!AC265),AND(AC265>=20000,AC265<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D265<Quickscan!$F$31,$R265,$S265),$R265)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K265<Quickscan!$H$31,$R265,$S265), $R265)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D265<Quickscan!$F$31,W265,X265),W265)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K265<Quickscan!$H$31,W265,X265), W265)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C265), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C265, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS265=Berekening!AT265),AND(AT265>=20000,AT265<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D265<Quickscan!$F$31,$T265,$U265),$T265)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K265<Quickscan!$H$31,$T265,$U265), $T265)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D265<Quickscan!$F$31,Y265,Z265),Y265)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K265<Quickscan!$H$31,Y265,Z265), Y265)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C265), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C265, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I265,P265)=I265,IF(Quickscan!$F$32<10.5,IF(D265>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K265>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C265<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1),0)","v":0},{"$f":"IFERROR(IF($C265<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1),0)","v":0},{"$f":"IFERROR(IF($C265<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ265=1,$BL265,$BK265),1),0)","v":0},{"$f":"IFERROR(IF($C265<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ265=1,$BL265,$BK265),1),0)","v":0},{"$f":"IFERROR(IF($C265<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ265=1,$BL265,$BK265),1),0)","v":0},{"$f":"IFERROR(IF($C265<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ265=1,$BL265,$BK265),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C265<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1),0)","v":0},{"$f":"IFERROR(IF($C265<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1),0)","v":0},{"$f":"IFERROR(IF($C265<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1),0)","v":0},{"$f":"IFERROR(IF($C265<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1),0)","v":0},{"$f":"IFERROR(IF($C265<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1),0)","v":0},{"$f":"IFERROR(IF($C265<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1),0)","v":0},null,{"$f":"IFERROR(IF($C265<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A264)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1),0)","v":0},{"$f":"IFERROR(IF($C265<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A264)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1),0)","v":0},{"$f":"IFERROR(IF($C265<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A264)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1),0)","v":0},{"$f":"IFERROR(IF($C265<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A264)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1),0)","v":0},{"$f":"IFERROR(IF($C265<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A264)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1),0)","v":0},{"$f":"IFERROR(IF($C265<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A264)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM265,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV265,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC265,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN265,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW265,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD265,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO265,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX265,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE265,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP265,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY265,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF265,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ265,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ265,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG265,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR265,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA265,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH265,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ265=1,$BL265,$BK265),1)","v":0},0,null,{"$f":"CR266+(AQ265-CR266*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ265-CR266*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR265*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ265,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ265,Berekening!BH265))-BS265","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A265,0,Berekening!CW265)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A265,0,Berekening!CY265)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ265,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ265,Berekening!BH265))-CP265","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A265,0,Berekening!DB265)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A265,0,Berekening!DD265)","v":0}]
[263,21.833333333333332,"2043-04-30",{"$f":"DAYS360(Quickscan!$F$28,C266)/360","v":63.330555555555556},{"$f":"IF(Quickscan!$F$32<10.5, IF(D266<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D266>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C266,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C266,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C266,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C266)/360","v":143.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K266<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K266>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C266,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C266,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C266, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC266, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC266,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC266,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC266,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB266=Berekening!AC266),AND(AC266>=20000,AC266<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D266<Quickscan!$F$31,$R266,$S266),$R266)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K266<Quickscan!$H$31,$R266,$S266), $R266)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D266<Quickscan!$F$31,W266,X266),W266)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K266<Quickscan!$H$31,W266,X266), W266)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C266), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C266, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS266=Berekening!AT266),AND(AT266>=20000,AT266<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D266<Quickscan!$F$31,$T266,$U266),$T266)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K266<Quickscan!$H$31,$T266,$U266), $T266)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D266<Quickscan!$F$31,Y266,Z266),Y266)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K266<Quickscan!$H$31,Y266,Z266), Y266)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C266), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C266, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I266,P266)=I266,IF(Quickscan!$F$32<10.5,IF(D266>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K266>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C266<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1),0)","v":0},{"$f":"IFERROR(IF($C266<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1),0)","v":0},{"$f":"IFERROR(IF($C266<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ266=1,$BL266,$BK266),1),0)","v":0},{"$f":"IFERROR(IF($C266<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ266=1,$BL266,$BK266),1),0)","v":0},{"$f":"IFERROR(IF($C266<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ266=1,$BL266,$BK266),1),0)","v":0},{"$f":"IFERROR(IF($C266<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ266=1,$BL266,$BK266),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C266<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1),0)","v":0},{"$f":"IFERROR(IF($C266<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1),0)","v":0},{"$f":"IFERROR(IF($C266<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1),0)","v":0},{"$f":"IFERROR(IF($C266<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1),0)","v":0},{"$f":"IFERROR(IF($C266<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1),0)","v":0},{"$f":"IFERROR(IF($C266<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1),0)","v":0},null,{"$f":"IFERROR(IF($C266<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A265)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1),0)","v":0},{"$f":"IFERROR(IF($C266<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A265)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1),0)","v":0},{"$f":"IFERROR(IF($C266<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A265)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1),0)","v":0},{"$f":"IFERROR(IF($C266<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A265)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1),0)","v":0},{"$f":"IFERROR(IF($C266<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A265)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1),0)","v":0},{"$f":"IFERROR(IF($C266<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A265)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM266,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV266,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC266,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN266,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW266,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD266,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO266,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX266,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE266,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP266,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY266,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF266,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ266,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ266,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG266,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR266,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA266,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH266,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ266=1,$BL266,$BK266),1)","v":0},0,null,{"$f":"CR267+(AQ266-CR267*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ266-CR267*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR266*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ266,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ266,Berekening!BH266))-BS266","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A266,0,Berekening!CW266)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A266,0,Berekening!CY266)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ266,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ266,Berekening!BH266))-CP266","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A266,0,Berekening!DB266)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A266,0,Berekening!DD266)","v":0}]
[264,21.916666666666668,"2043-05-31",{"$f":"DAYS360(Quickscan!$F$28,C267)/360","v":63.416666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D267<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D267>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C267,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C267,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C267,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C267)/360","v":143.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K267<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K267>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C267,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C267,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C267, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC267, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC267,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC267,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC267,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB267=Berekening!AC267),AND(AC267>=20000,AC267<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D267<Quickscan!$F$31,$R267,$S267),$R267)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K267<Quickscan!$H$31,$R267,$S267), $R267)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D267<Quickscan!$F$31,W267,X267),W267)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K267<Quickscan!$H$31,W267,X267), W267)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C267), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C267, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS267=Berekening!AT267),AND(AT267>=20000,AT267<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D267<Quickscan!$F$31,$T267,$U267),$T267)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K267<Quickscan!$H$31,$T267,$U267), $T267)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D267<Quickscan!$F$31,Y267,Z267),Y267)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K267<Quickscan!$H$31,Y267,Z267), Y267)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C267), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C267, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I267,P267)=I267,IF(Quickscan!$F$32<10.5,IF(D267>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K267>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C267<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1),0)","v":0},{"$f":"IFERROR(IF($C267<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1),0)","v":0},{"$f":"IFERROR(IF($C267<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ267=1,$BL267,$BK267),1),0)","v":0},{"$f":"IFERROR(IF($C267<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ267=1,$BL267,$BK267),1),0)","v":0},{"$f":"IFERROR(IF($C267<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ267=1,$BL267,$BK267),1),0)","v":0},{"$f":"IFERROR(IF($C267<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ267=1,$BL267,$BK267),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C267<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1),0)","v":0},{"$f":"IFERROR(IF($C267<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1),0)","v":0},{"$f":"IFERROR(IF($C267<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1),0)","v":0},{"$f":"IFERROR(IF($C267<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1),0)","v":0},{"$f":"IFERROR(IF($C267<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1),0)","v":0},{"$f":"IFERROR(IF($C267<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1),0)","v":0},null,{"$f":"IFERROR(IF($C267<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A266)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1),0)","v":0},{"$f":"IFERROR(IF($C267<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A266)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1),0)","v":0},{"$f":"IFERROR(IF($C267<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A266)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1),0)","v":0},{"$f":"IFERROR(IF($C267<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A266)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1),0)","v":0},{"$f":"IFERROR(IF($C267<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A266)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1),0)","v":0},{"$f":"IFERROR(IF($C267<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A266)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM267,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV267,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC267,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN267,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW267,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD267,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO267,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX267,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE267,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP267,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY267,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF267,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ267,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ267,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG267,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR267,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA267,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH267,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ267=1,$BL267,$BK267),1)","v":0},0,null,{"$f":"CR268+(AQ267-CR268*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ267-CR268*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR267*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ267,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ267,Berekening!BH267))-BS267","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A267,0,Berekening!CW267)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A267,0,Berekening!CY267)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ267,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ267,Berekening!BH267))-CP267","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A267,0,Berekening!DB267)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A267,0,Berekening!DD267)","v":0}]
[265,22,"2043-06-30",{"$f":"DAYS360(Quickscan!$F$28,C268)/360","v":63.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D268<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D268>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C268,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C268,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C268,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C268)/360","v":143.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K268<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K268>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C268,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C268,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C268, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC268, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC268,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC268,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC268,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB268=Berekening!AC268),AND(AC268>=20000,AC268<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D268<Quickscan!$F$31,$R268,$S268),$R268)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K268<Quickscan!$H$31,$R268,$S268), $R268)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D268<Quickscan!$F$31,W268,X268),W268)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K268<Quickscan!$H$31,W268,X268), W268)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C268), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C268, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS268=Berekening!AT268),AND(AT268>=20000,AT268<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D268<Quickscan!$F$31,$T268,$U268),$T268)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K268<Quickscan!$H$31,$T268,$U268), $T268)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D268<Quickscan!$F$31,Y268,Z268),Y268)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K268<Quickscan!$H$31,Y268,Z268), Y268)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C268), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C268, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I268,P268)=I268,IF(Quickscan!$F$32<10.5,IF(D268>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K268>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C268<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1),0)","v":0},{"$f":"IFERROR(IF($C268<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1),0)","v":0},{"$f":"IFERROR(IF($C268<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ268=1,$BL268,$BK268),1),0)","v":0},{"$f":"IFERROR(IF($C268<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ268=1,$BL268,$BK268),1),0)","v":0},{"$f":"IFERROR(IF($C268<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ268=1,$BL268,$BK268),1),0)","v":0},{"$f":"IFERROR(IF($C268<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ268=1,$BL268,$BK268),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C268<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1),0)","v":0},{"$f":"IFERROR(IF($C268<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1),0)","v":0},{"$f":"IFERROR(IF($C268<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1),0)","v":0},{"$f":"IFERROR(IF($C268<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1),0)","v":0},{"$f":"IFERROR(IF($C268<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1),0)","v":0},{"$f":"IFERROR(IF($C268<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1),0)","v":0},null,{"$f":"IFERROR(IF($C268<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A267)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1),0)","v":0},{"$f":"IFERROR(IF($C268<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A267)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1),0)","v":0},{"$f":"IFERROR(IF($C268<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A267)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1),0)","v":0},{"$f":"IFERROR(IF($C268<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A267)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1),0)","v":0},{"$f":"IFERROR(IF($C268<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A267)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1),0)","v":0},{"$f":"IFERROR(IF($C268<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A267)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM268,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV268,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC268,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN268,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW268,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD268,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO268,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX268,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE268,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP268,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY268,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF268,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ268,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ268,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG268,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR268,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA268,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH268,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ268=1,$BL268,$BK268),1)","v":0},0,null,{"$f":"CR269+(AQ268-CR269*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ268-CR269*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR268*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ268,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ268,Berekening!BH268))-BS268","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A268,0,Berekening!CW268)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A268,0,Berekening!CY268)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ268,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ268,Berekening!BH268))-CP268","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A268,0,Berekening!DB268)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A268,0,Berekening!DD268)","v":0}]
[266,22.083333333333332,"2043-07-31",{"$f":"DAYS360(Quickscan!$F$28,C269)/360","v":63.583333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D269<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D269>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C269,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C269,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C269,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C269)/360","v":143.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K269<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K269>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C269,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C269,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C269, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC269, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC269,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC269,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC269,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB269=Berekening!AC269),AND(AC269>=20000,AC269<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D269<Quickscan!$F$31,$R269,$S269),$R269)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K269<Quickscan!$H$31,$R269,$S269), $R269)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D269<Quickscan!$F$31,W269,X269),W269)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K269<Quickscan!$H$31,W269,X269), W269)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C269), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C269, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS269=Berekening!AT269),AND(AT269>=20000,AT269<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D269<Quickscan!$F$31,$T269,$U269),$T269)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K269<Quickscan!$H$31,$T269,$U269), $T269)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D269<Quickscan!$F$31,Y269,Z269),Y269)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K269<Quickscan!$H$31,Y269,Z269), Y269)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C269), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C269, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I269,P269)=I269,IF(Quickscan!$F$32<10.5,IF(D269>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K269>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C269<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1),0)","v":0},{"$f":"IFERROR(IF($C269<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1),0)","v":0},{"$f":"IFERROR(IF($C269<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ269=1,$BL269,$BK269),1),0)","v":0},{"$f":"IFERROR(IF($C269<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ269=1,$BL269,$BK269),1),0)","v":0},{"$f":"IFERROR(IF($C269<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ269=1,$BL269,$BK269),1),0)","v":0},{"$f":"IFERROR(IF($C269<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ269=1,$BL269,$BK269),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C269<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1),0)","v":0},{"$f":"IFERROR(IF($C269<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1),0)","v":0},{"$f":"IFERROR(IF($C269<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1),0)","v":0},{"$f":"IFERROR(IF($C269<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1),0)","v":0},{"$f":"IFERROR(IF($C269<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1),0)","v":0},{"$f":"IFERROR(IF($C269<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1),0)","v":0},null,{"$f":"IFERROR(IF($C269<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A268)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1),0)","v":0},{"$f":"IFERROR(IF($C269<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A268)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1),0)","v":0},{"$f":"IFERROR(IF($C269<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A268)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1),0)","v":0},{"$f":"IFERROR(IF($C269<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A268)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1),0)","v":0},{"$f":"IFERROR(IF($C269<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A268)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1),0)","v":0},{"$f":"IFERROR(IF($C269<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A268)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM269,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV269,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC269,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN269,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW269,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD269,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO269,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX269,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE269,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP269,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY269,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF269,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ269,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ269,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG269,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR269,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA269,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH269,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ269=1,$BL269,$BK269),1)","v":0},0,null,{"$f":"CR270+(AQ269-CR270*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ269-CR270*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR269*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ269,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ269,Berekening!BH269))-BS269","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A269,0,Berekening!CW269)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A269,0,Berekening!CY269)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ269,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ269,Berekening!BH269))-CP269","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A269,0,Berekening!DB269)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A269,0,Berekening!DD269)","v":0}]
[267,22.166666666666668,"2043-08-31",{"$f":"DAYS360(Quickscan!$F$28,C270)/360","v":63.666666666666664},{"$f":"IF(Quickscan!$F$32<10.5, IF(D270<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D270>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C270,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C270,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C270,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C270)/360","v":143.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K270<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K270>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C270,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C270,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C270, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC270, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC270,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC270,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC270,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB270=Berekening!AC270),AND(AC270>=20000,AC270<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D270<Quickscan!$F$31,$R270,$S270),$R270)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K270<Quickscan!$H$31,$R270,$S270), $R270)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D270<Quickscan!$F$31,W270,X270),W270)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K270<Quickscan!$H$31,W270,X270), W270)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C270), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C270, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS270=Berekening!AT270),AND(AT270>=20000,AT270<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D270<Quickscan!$F$31,$T270,$U270),$T270)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K270<Quickscan!$H$31,$T270,$U270), $T270)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D270<Quickscan!$F$31,Y270,Z270),Y270)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K270<Quickscan!$H$31,Y270,Z270), Y270)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C270), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C270, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I270,P270)=I270,IF(Quickscan!$F$32<10.5,IF(D270>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K270>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C270<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1),0)","v":0},{"$f":"IFERROR(IF($C270<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1),0)","v":0},{"$f":"IFERROR(IF($C270<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ270=1,$BL270,$BK270),1),0)","v":0},{"$f":"IFERROR(IF($C270<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ270=1,$BL270,$BK270),1),0)","v":0},{"$f":"IFERROR(IF($C270<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ270=1,$BL270,$BK270),1),0)","v":0},{"$f":"IFERROR(IF($C270<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ270=1,$BL270,$BK270),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C270<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1),0)","v":0},{"$f":"IFERROR(IF($C270<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1),0)","v":0},{"$f":"IFERROR(IF($C270<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1),0)","v":0},{"$f":"IFERROR(IF($C270<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1),0)","v":0},{"$f":"IFERROR(IF($C270<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1),0)","v":0},{"$f":"IFERROR(IF($C270<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1),0)","v":0},null,{"$f":"IFERROR(IF($C270<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A269)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1),0)","v":0},{"$f":"IFERROR(IF($C270<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A269)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1),0)","v":0},{"$f":"IFERROR(IF($C270<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A269)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1),0)","v":0},{"$f":"IFERROR(IF($C270<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A269)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1),0)","v":0},{"$f":"IFERROR(IF($C270<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A269)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1),0)","v":0},{"$f":"IFERROR(IF($C270<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A269)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM270,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV270,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC270,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN270,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW270,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD270,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO270,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX270,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE270,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP270,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY270,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF270,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ270,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ270,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG270,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR270,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA270,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH270,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ270=1,$BL270,$BK270),1)","v":0},0,null,{"$f":"CR271+(AQ270-CR271*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ270-CR271*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR270*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ270,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ270,Berekening!BH270))-BS270","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A270,0,Berekening!CW270)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A270,0,Berekening!CY270)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ270,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ270,Berekening!BH270))-CP270","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A270,0,Berekening!DB270)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A270,0,Berekening!DD270)","v":0}]
[268,22.25,"2043-09-30",{"$f":"DAYS360(Quickscan!$F$28,C271)/360","v":63.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D271<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D271>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C271,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C271,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C271,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C271)/360","v":143.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K271<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K271>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C271,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C271,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C271, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC271, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC271,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC271,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC271,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB271=Berekening!AC271),AND(AC271>=20000,AC271<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D271<Quickscan!$F$31,$R271,$S271),$R271)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K271<Quickscan!$H$31,$R271,$S271), $R271)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D271<Quickscan!$F$31,W271,X271),W271)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K271<Quickscan!$H$31,W271,X271), W271)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C271), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C271, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS271=Berekening!AT271),AND(AT271>=20000,AT271<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D271<Quickscan!$F$31,$T271,$U271),$T271)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K271<Quickscan!$H$31,$T271,$U271), $T271)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D271<Quickscan!$F$31,Y271,Z271),Y271)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K271<Quickscan!$H$31,Y271,Z271), Y271)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C271), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C271, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I271,P271)=I271,IF(Quickscan!$F$32<10.5,IF(D271>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K271>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C271<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1),0)","v":0},{"$f":"IFERROR(IF($C271<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1),0)","v":0},{"$f":"IFERROR(IF($C271<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ271=1,$BL271,$BK271),1),0)","v":0},{"$f":"IFERROR(IF($C271<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ271=1,$BL271,$BK271),1),0)","v":0},{"$f":"IFERROR(IF($C271<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ271=1,$BL271,$BK271),1),0)","v":0},{"$f":"IFERROR(IF($C271<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ271=1,$BL271,$BK271),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C271<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1),0)","v":0},{"$f":"IFERROR(IF($C271<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1),0)","v":0},{"$f":"IFERROR(IF($C271<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1),0)","v":0},{"$f":"IFERROR(IF($C271<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1),0)","v":0},{"$f":"IFERROR(IF($C271<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1),0)","v":0},{"$f":"IFERROR(IF($C271<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1),0)","v":0},null,{"$f":"IFERROR(IF($C271<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A270)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1),0)","v":0},{"$f":"IFERROR(IF($C271<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A270)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1),0)","v":0},{"$f":"IFERROR(IF($C271<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A270)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1),0)","v":0},{"$f":"IFERROR(IF($C271<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A270)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1),0)","v":0},{"$f":"IFERROR(IF($C271<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A270)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1),0)","v":0},{"$f":"IFERROR(IF($C271<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A270)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM271,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV271,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC271,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN271,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW271,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD271,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO271,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX271,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE271,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP271,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY271,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF271,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ271,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ271,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG271,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR271,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA271,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH271,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ271=1,$BL271,$BK271),1)","v":0},0,null,{"$f":"CR272+(AQ271-CR272*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ271-CR272*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR271*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ271,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ271,Berekening!BH271))-BS271","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A271,0,Berekening!CW271)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A271,0,Berekening!CY271)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ271,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ271,Berekening!BH271))-CP271","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A271,0,Berekening!DB271)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A271,0,Berekening!DD271)","v":0}]
[269,22.333333333333332,"2043-10-31",{"$f":"DAYS360(Quickscan!$F$28,C272)/360","v":63.833333333333336},{"$f":"IF(Quickscan!$F$32<10.5, IF(D272<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D272>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C272,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C272,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C272,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C272)/360","v":143.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K272<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K272>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C272,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C272,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C272, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC272, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC272,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC272,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC272,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB272=Berekening!AC272),AND(AC272>=20000,AC272<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D272<Quickscan!$F$31,$R272,$S272),$R272)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K272<Quickscan!$H$31,$R272,$S272), $R272)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D272<Quickscan!$F$31,W272,X272),W272)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K272<Quickscan!$H$31,W272,X272), W272)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C272), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C272, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS272=Berekening!AT272),AND(AT272>=20000,AT272<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D272<Quickscan!$F$31,$T272,$U272),$T272)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K272<Quickscan!$H$31,$T272,$U272), $T272)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D272<Quickscan!$F$31,Y272,Z272),Y272)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K272<Quickscan!$H$31,Y272,Z272), Y272)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C272), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C272, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I272,P272)=I272,IF(Quickscan!$F$32<10.5,IF(D272>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K272>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C272<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1),0)","v":0},{"$f":"IFERROR(IF($C272<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1),0)","v":0},{"$f":"IFERROR(IF($C272<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ272=1,$BL272,$BK272),1),0)","v":0},{"$f":"IFERROR(IF($C272<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ272=1,$BL272,$BK272),1),0)","v":0},{"$f":"IFERROR(IF($C272<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ272=1,$BL272,$BK272),1),0)","v":0},{"$f":"IFERROR(IF($C272<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ272=1,$BL272,$BK272),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C272<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1),0)","v":0},{"$f":"IFERROR(IF($C272<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1),0)","v":0},{"$f":"IFERROR(IF($C272<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1),0)","v":0},{"$f":"IFERROR(IF($C272<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1),0)","v":0},{"$f":"IFERROR(IF($C272<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1),0)","v":0},{"$f":"IFERROR(IF($C272<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1),0)","v":0},null,{"$f":"IFERROR(IF($C272<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A271)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1),0)","v":0},{"$f":"IFERROR(IF($C272<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A271)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1),0)","v":0},{"$f":"IFERROR(IF($C272<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A271)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1),0)","v":0},{"$f":"IFERROR(IF($C272<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A271)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1),0)","v":0},{"$f":"IFERROR(IF($C272<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A271)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1),0)","v":0},{"$f":"IFERROR(IF($C272<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A271)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM272,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV272,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC272,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN272,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW272,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD272,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO272,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX272,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE272,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP272,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY272,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF272,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ272,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ272,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG272,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR272,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA272,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH272,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ272=1,$BL272,$BK272),1)","v":0},0,null,{"$f":"CR273+(AQ272-CR273*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ272-CR273*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR272*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ272,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ272,Berekening!BH272))-BS272","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A272,0,Berekening!CW272)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A272,0,Berekening!CY272)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ272,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ272,Berekening!BH272))-CP272","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A272,0,Berekening!DB272)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A272,0,Berekening!DD272)","v":0}]
[270,22.416666666666668,"2043-11-30",{"$f":"DAYS360(Quickscan!$F$28,C273)/360","v":63.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D273<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D273>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C273,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C273,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C273,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C273)/360","v":143.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K273<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K273>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C273,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C273,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C273, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC273, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC273,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC273,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC273,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB273=Berekening!AC273),AND(AC273>=20000,AC273<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D273<Quickscan!$F$31,$R273,$S273),$R273)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K273<Quickscan!$H$31,$R273,$S273), $R273)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D273<Quickscan!$F$31,W273,X273),W273)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K273<Quickscan!$H$31,W273,X273), W273)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C273), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C273, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS273=Berekening!AT273),AND(AT273>=20000,AT273<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D273<Quickscan!$F$31,$T273,$U273),$T273)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K273<Quickscan!$H$31,$T273,$U273), $T273)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D273<Quickscan!$F$31,Y273,Z273),Y273)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K273<Quickscan!$H$31,Y273,Z273), Y273)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C273), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C273, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I273,P273)=I273,IF(Quickscan!$F$32<10.5,IF(D273>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K273>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C273<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1),0)","v":0},{"$f":"IFERROR(IF($C273<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1),0)","v":0},{"$f":"IFERROR(IF($C273<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ273=1,$BL273,$BK273),1),0)","v":0},{"$f":"IFERROR(IF($C273<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ273=1,$BL273,$BK273),1),0)","v":0},{"$f":"IFERROR(IF($C273<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ273=1,$BL273,$BK273),1),0)","v":0},{"$f":"IFERROR(IF($C273<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ273=1,$BL273,$BK273),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C273<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1),0)","v":0},{"$f":"IFERROR(IF($C273<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1),0)","v":0},{"$f":"IFERROR(IF($C273<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1),0)","v":0},{"$f":"IFERROR(IF($C273<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1),0)","v":0},{"$f":"IFERROR(IF($C273<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1),0)","v":0},{"$f":"IFERROR(IF($C273<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1),0)","v":0},null,{"$f":"IFERROR(IF($C273<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A272)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1),0)","v":0},{"$f":"IFERROR(IF($C273<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A272)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1),0)","v":0},{"$f":"IFERROR(IF($C273<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A272)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1),0)","v":0},{"$f":"IFERROR(IF($C273<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A272)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1),0)","v":0},{"$f":"IFERROR(IF($C273<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A272)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1),0)","v":0},{"$f":"IFERROR(IF($C273<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A272)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM273,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV273,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC273,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN273,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW273,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD273,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO273,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX273,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE273,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP273,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY273,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF273,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ273,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ273,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG273,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR273,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA273,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH273,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ273=1,$BL273,$BK273),1)","v":0},0,null,{"$f":"CR274+(AQ273-CR274*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ273-CR274*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR273*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ273,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ273,Berekening!BH273))-BS273","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A273,0,Berekening!CW273)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A273,0,Berekening!CY273)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ273,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ273,Berekening!BH273))-CP273","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A273,0,Berekening!DB273)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A273,0,Berekening!DD273)","v":0}]
[271,22.5,"2043-12-31",{"$f":"DAYS360(Quickscan!$F$28,C274)/360","v":64},{"$f":"IF(Quickscan!$F$32<10.5, IF(D274<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D274>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C274,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C274,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C274,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C274)/360","v":144.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K274<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K274>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C274,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C274,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C274, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC274, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC274,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC274,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC274,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB274=Berekening!AC274),AND(AC274>=20000,AC274<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D274<Quickscan!$F$31,$R274,$S274),$R274)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K274<Quickscan!$H$31,$R274,$S274), $R274)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D274<Quickscan!$F$31,W274,X274),W274)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K274<Quickscan!$H$31,W274,X274), W274)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C274), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C274, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS274=Berekening!AT274),AND(AT274>=20000,AT274<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D274<Quickscan!$F$31,$T274,$U274),$T274)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K274<Quickscan!$H$31,$T274,$U274), $T274)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D274<Quickscan!$F$31,Y274,Z274),Y274)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K274<Quickscan!$H$31,Y274,Z274), Y274)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C274), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C274, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I274,P274)=I274,IF(Quickscan!$F$32<10.5,IF(D274>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K274>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C274<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1),0)","v":0},{"$f":"IFERROR(IF($C274<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1),0)","v":0},{"$f":"IFERROR(IF($C274<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ274=1,$BL274,$BK274),1),0)","v":0},{"$f":"IFERROR(IF($C274<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ274=1,$BL274,$BK274),1),0)","v":0},{"$f":"IFERROR(IF($C274<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ274=1,$BL274,$BK274),1),0)","v":0},{"$f":"IFERROR(IF($C274<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ274=1,$BL274,$BK274),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C274<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1),0)","v":0},{"$f":"IFERROR(IF($C274<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1),0)","v":0},{"$f":"IFERROR(IF($C274<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1),0)","v":0},{"$f":"IFERROR(IF($C274<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1),0)","v":0},{"$f":"IFERROR(IF($C274<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1),0)","v":0},{"$f":"IFERROR(IF($C274<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1),0)","v":0},null,{"$f":"IFERROR(IF($C274<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A273)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1),0)","v":0},{"$f":"IFERROR(IF($C274<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A273)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1),0)","v":0},{"$f":"IFERROR(IF($C274<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A273)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1),0)","v":0},{"$f":"IFERROR(IF($C274<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A273)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1),0)","v":0},{"$f":"IFERROR(IF($C274<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A273)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1),0)","v":0},{"$f":"IFERROR(IF($C274<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A273)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM274,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV274,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC274,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN274,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW274,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD274,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO274,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX274,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE274,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP274,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY274,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF274,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ274,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ274,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG274,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR274,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA274,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH274,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ274=1,$BL274,$BK274),1)","v":0},0,null,{"$f":"CR275+(AQ274-CR275*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ274-CR275*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR274*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ274,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ274,Berekening!BH274))-BS274","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A274,0,Berekening!CW274)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A274,0,Berekening!CY274)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ274,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ274,Berekening!BH274))-CP274","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A274,0,Berekening!DB274)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A274,0,Berekening!DD274)","v":0}]
[272,22.583333333333332,"2044-01-31",{"$f":"DAYS360(Quickscan!$F$28,C275)/360","v":64.083333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D275<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D275>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C275,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C275,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C275,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C275)/360","v":144.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K275<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K275>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C275,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C275,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C275, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC275, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC275,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC275,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC275,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB275=Berekening!AC275),AND(AC275>=20000,AC275<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D275<Quickscan!$F$31,$R275,$S275),$R275)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K275<Quickscan!$H$31,$R275,$S275), $R275)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D275<Quickscan!$F$31,W275,X275),W275)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K275<Quickscan!$H$31,W275,X275), W275)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C275), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C275, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS275=Berekening!AT275),AND(AT275>=20000,AT275<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D275<Quickscan!$F$31,$T275,$U275),$T275)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K275<Quickscan!$H$31,$T275,$U275), $T275)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D275<Quickscan!$F$31,Y275,Z275),Y275)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K275<Quickscan!$H$31,Y275,Z275), Y275)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C275), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C275, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I275,P275)=I275,IF(Quickscan!$F$32<10.5,IF(D275>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K275>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C275<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1),0)","v":0},{"$f":"IFERROR(IF($C275<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1),0)","v":0},{"$f":"IFERROR(IF($C275<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ275=1,$BL275,$BK275),1),0)","v":0},{"$f":"IFERROR(IF($C275<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ275=1,$BL275,$BK275),1),0)","v":0},{"$f":"IFERROR(IF($C275<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ275=1,$BL275,$BK275),1),0)","v":0},{"$f":"IFERROR(IF($C275<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ275=1,$BL275,$BK275),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C275<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1),0)","v":0},{"$f":"IFERROR(IF($C275<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1),0)","v":0},{"$f":"IFERROR(IF($C275<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1),0)","v":0},{"$f":"IFERROR(IF($C275<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1),0)","v":0},{"$f":"IFERROR(IF($C275<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1),0)","v":0},{"$f":"IFERROR(IF($C275<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1),0)","v":0},null,{"$f":"IFERROR(IF($C275<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A274)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1),0)","v":0},{"$f":"IFERROR(IF($C275<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A274)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1),0)","v":0},{"$f":"IFERROR(IF($C275<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A274)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1),0)","v":0},{"$f":"IFERROR(IF($C275<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A274)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1),0)","v":0},{"$f":"IFERROR(IF($C275<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A274)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1),0)","v":0},{"$f":"IFERROR(IF($C275<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A274)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM275,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV275,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC275,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN275,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW275,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD275,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO275,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX275,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE275,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP275,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY275,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF275,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ275,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ275,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG275,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR275,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA275,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH275,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ275=1,$BL275,$BK275),1)","v":0},0,null,{"$f":"CR276+(AQ275-CR276*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ275-CR276*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR275*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ275,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ275,Berekening!BH275))-BS275","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A275,0,Berekening!CW275)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A275,0,Berekening!CY275)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ275,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ275,Berekening!BH275))-CP275","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A275,0,Berekening!DB275)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A275,0,Berekening!DD275)","v":0}]
[273,22.666666666666668,"2044-02-29",{"$f":"DAYS360(Quickscan!$F$28,C276)/360","v":64.161111111111111},{"$f":"IF(Quickscan!$F$32<10.5, IF(D276<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D276>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C276,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C276,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C276,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C276)/360","v":144.16388888888889},{"$f":"IF(Quickscan!$H$32<10.5, IF(K276<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K276>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C276,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C276,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C276, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC276, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC276,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC276,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC276,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB276=Berekening!AC276),AND(AC276>=20000,AC276<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D276<Quickscan!$F$31,$R276,$S276),$R276)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K276<Quickscan!$H$31,$R276,$S276), $R276)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D276<Quickscan!$F$31,W276,X276),W276)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K276<Quickscan!$H$31,W276,X276), W276)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C276), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C276, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS276=Berekening!AT276),AND(AT276>=20000,AT276<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D276<Quickscan!$F$31,$T276,$U276),$T276)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K276<Quickscan!$H$31,$T276,$U276), $T276)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D276<Quickscan!$F$31,Y276,Z276),Y276)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K276<Quickscan!$H$31,Y276,Z276), Y276)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C276), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C276, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I276,P276)=I276,IF(Quickscan!$F$32<10.5,IF(D276>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K276>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C276<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1),0)","v":0},{"$f":"IFERROR(IF($C276<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1),0)","v":0},{"$f":"IFERROR(IF($C276<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ276=1,$BL276,$BK276),1),0)","v":0},{"$f":"IFERROR(IF($C276<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ276=1,$BL276,$BK276),1),0)","v":0},{"$f":"IFERROR(IF($C276<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ276=1,$BL276,$BK276),1),0)","v":0},{"$f":"IFERROR(IF($C276<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ276=1,$BL276,$BK276),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C276<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1),0)","v":0},{"$f":"IFERROR(IF($C276<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1),0)","v":0},{"$f":"IFERROR(IF($C276<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1),0)","v":0},{"$f":"IFERROR(IF($C276<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1),0)","v":0},{"$f":"IFERROR(IF($C276<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1),0)","v":0},{"$f":"IFERROR(IF($C276<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1),0)","v":0},null,{"$f":"IFERROR(IF($C276<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A275)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1),0)","v":0},{"$f":"IFERROR(IF($C276<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A275)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1),0)","v":0},{"$f":"IFERROR(IF($C276<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A275)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1),0)","v":0},{"$f":"IFERROR(IF($C276<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A275)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1),0)","v":0},{"$f":"IFERROR(IF($C276<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A275)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1),0)","v":0},{"$f":"IFERROR(IF($C276<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A275)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM276,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV276,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC276,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN276,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW276,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD276,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO276,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX276,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE276,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP276,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY276,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF276,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ276,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ276,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG276,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR276,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA276,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH276,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ276=1,$BL276,$BK276),1)","v":0},0,null,{"$f":"CR277+(AQ276-CR277*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ276-CR277*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR276*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ276,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ276,Berekening!BH276))-BS276","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A276,0,Berekening!CW276)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A276,0,Berekening!CY276)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ276,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ276,Berekening!BH276))-CP276","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A276,0,Berekening!DB276)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A276,0,Berekening!DD276)","v":0}]
[274,22.75,"2044-03-31",{"$f":"DAYS360(Quickscan!$F$28,C277)/360","v":64.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D277<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D277>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C277,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C277,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C277,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C277)/360","v":144.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K277<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K277>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C277,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C277,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C277, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC277, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC277,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC277,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC277,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB277=Berekening!AC277),AND(AC277>=20000,AC277<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D277<Quickscan!$F$31,$R277,$S277),$R277)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K277<Quickscan!$H$31,$R277,$S277), $R277)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D277<Quickscan!$F$31,W277,X277),W277)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K277<Quickscan!$H$31,W277,X277), W277)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C277), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C277, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS277=Berekening!AT277),AND(AT277>=20000,AT277<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D277<Quickscan!$F$31,$T277,$U277),$T277)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K277<Quickscan!$H$31,$T277,$U277), $T277)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D277<Quickscan!$F$31,Y277,Z277),Y277)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K277<Quickscan!$H$31,Y277,Z277), Y277)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C277), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C277, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I277,P277)=I277,IF(Quickscan!$F$32<10.5,IF(D277>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K277>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C277<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1),0)","v":0},{"$f":"IFERROR(IF($C277<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1),0)","v":0},{"$f":"IFERROR(IF($C277<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ277=1,$BL277,$BK277),1),0)","v":0},{"$f":"IFERROR(IF($C277<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ277=1,$BL277,$BK277),1),0)","v":0},{"$f":"IFERROR(IF($C277<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ277=1,$BL277,$BK277),1),0)","v":0},{"$f":"IFERROR(IF($C277<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ277=1,$BL277,$BK277),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C277<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1),0)","v":0},{"$f":"IFERROR(IF($C277<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1),0)","v":0},{"$f":"IFERROR(IF($C277<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1),0)","v":0},{"$f":"IFERROR(IF($C277<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1),0)","v":0},{"$f":"IFERROR(IF($C277<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1),0)","v":0},{"$f":"IFERROR(IF($C277<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1),0)","v":0},null,{"$f":"IFERROR(IF($C277<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A276)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1),0)","v":0},{"$f":"IFERROR(IF($C277<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A276)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1),0)","v":0},{"$f":"IFERROR(IF($C277<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A276)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1),0)","v":0},{"$f":"IFERROR(IF($C277<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A276)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1),0)","v":0},{"$f":"IFERROR(IF($C277<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A276)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1),0)","v":0},{"$f":"IFERROR(IF($C277<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A276)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM277,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV277,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC277,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN277,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW277,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD277,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO277,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX277,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE277,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP277,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY277,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF277,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ277,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ277,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG277,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR277,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA277,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH277,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ277=1,$BL277,$BK277),1)","v":0},0,null,{"$f":"CR278+(AQ277-CR278*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ277-CR278*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR277*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ277,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ277,Berekening!BH277))-BS277","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A277,0,Berekening!CW277)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A277,0,Berekening!CY277)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ277,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ277,Berekening!BH277))-CP277","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A277,0,Berekening!DB277)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A277,0,Berekening!DD277)","v":0}]
[275,22.833333333333332,"2044-04-30",{"$f":"DAYS360(Quickscan!$F$28,C278)/360","v":64.330555555555549},{"$f":"IF(Quickscan!$F$32<10.5, IF(D278<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D278>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C278,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C278,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C278,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C278)/360","v":144.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K278<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K278>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C278,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C278,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C278, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC278, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC278,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC278,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC278,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB278=Berekening!AC278),AND(AC278>=20000,AC278<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D278<Quickscan!$F$31,$R278,$S278),$R278)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K278<Quickscan!$H$31,$R278,$S278), $R278)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D278<Quickscan!$F$31,W278,X278),W278)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K278<Quickscan!$H$31,W278,X278), W278)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C278), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C278, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS278=Berekening!AT278),AND(AT278>=20000,AT278<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D278<Quickscan!$F$31,$T278,$U278),$T278)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K278<Quickscan!$H$31,$T278,$U278), $T278)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D278<Quickscan!$F$31,Y278,Z278),Y278)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K278<Quickscan!$H$31,Y278,Z278), Y278)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C278), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C278, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I278,P278)=I278,IF(Quickscan!$F$32<10.5,IF(D278>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K278>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C278<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1),0)","v":0},{"$f":"IFERROR(IF($C278<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1),0)","v":0},{"$f":"IFERROR(IF($C278<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ278=1,$BL278,$BK278),1),0)","v":0},{"$f":"IFERROR(IF($C278<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ278=1,$BL278,$BK278),1),0)","v":0},{"$f":"IFERROR(IF($C278<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ278=1,$BL278,$BK278),1),0)","v":0},{"$f":"IFERROR(IF($C278<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ278=1,$BL278,$BK278),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C278<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1),0)","v":0},{"$f":"IFERROR(IF($C278<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1),0)","v":0},{"$f":"IFERROR(IF($C278<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1),0)","v":0},{"$f":"IFERROR(IF($C278<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1),0)","v":0},{"$f":"IFERROR(IF($C278<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1),0)","v":0},{"$f":"IFERROR(IF($C278<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1),0)","v":0},null,{"$f":"IFERROR(IF($C278<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A277)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1),0)","v":0},{"$f":"IFERROR(IF($C278<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A277)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1),0)","v":0},{"$f":"IFERROR(IF($C278<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A277)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1),0)","v":0},{"$f":"IFERROR(IF($C278<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A277)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1),0)","v":0},{"$f":"IFERROR(IF($C278<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A277)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1),0)","v":0},{"$f":"IFERROR(IF($C278<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A277)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM278,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV278,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC278,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN278,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW278,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD278,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO278,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX278,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE278,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP278,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY278,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF278,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ278,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ278,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG278,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR278,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA278,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH278,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ278=1,$BL278,$BK278),1)","v":0},0,null,{"$f":"CR279+(AQ278-CR279*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ278-CR279*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR278*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ278,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ278,Berekening!BH278))-BS278","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A278,0,Berekening!CW278)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A278,0,Berekening!CY278)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ278,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ278,Berekening!BH278))-CP278","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A278,0,Berekening!DB278)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A278,0,Berekening!DD278)","v":0}]
[276,22.916666666666668,"2044-05-31",{"$f":"DAYS360(Quickscan!$F$28,C279)/360","v":64.416666666666671},{"$f":"IF(Quickscan!$F$32<10.5, IF(D279<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D279>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C279,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C279,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C279,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C279)/360","v":144.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K279<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K279>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C279,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C279,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C279, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC279, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC279,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC279,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC279,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB279=Berekening!AC279),AND(AC279>=20000,AC279<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D279<Quickscan!$F$31,$R279,$S279),$R279)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K279<Quickscan!$H$31,$R279,$S279), $R279)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D279<Quickscan!$F$31,W279,X279),W279)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K279<Quickscan!$H$31,W279,X279), W279)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C279), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C279, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS279=Berekening!AT279),AND(AT279>=20000,AT279<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D279<Quickscan!$F$31,$T279,$U279),$T279)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K279<Quickscan!$H$31,$T279,$U279), $T279)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D279<Quickscan!$F$31,Y279,Z279),Y279)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K279<Quickscan!$H$31,Y279,Z279), Y279)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C279), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C279, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I279,P279)=I279,IF(Quickscan!$F$32<10.5,IF(D279>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K279>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C279<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1),0)","v":0},{"$f":"IFERROR(IF($C279<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1),0)","v":0},{"$f":"IFERROR(IF($C279<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ279=1,$BL279,$BK279),1),0)","v":0},{"$f":"IFERROR(IF($C279<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ279=1,$BL279,$BK279),1),0)","v":0},{"$f":"IFERROR(IF($C279<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ279=1,$BL279,$BK279),1),0)","v":0},{"$f":"IFERROR(IF($C279<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ279=1,$BL279,$BK279),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C279<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1),0)","v":0},{"$f":"IFERROR(IF($C279<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1),0)","v":0},{"$f":"IFERROR(IF($C279<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1),0)","v":0},{"$f":"IFERROR(IF($C279<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1),0)","v":0},{"$f":"IFERROR(IF($C279<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1),0)","v":0},{"$f":"IFERROR(IF($C279<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1),0)","v":0},null,{"$f":"IFERROR(IF($C279<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A278)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1),0)","v":0},{"$f":"IFERROR(IF($C279<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A278)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1),0)","v":0},{"$f":"IFERROR(IF($C279<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A278)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1),0)","v":0},{"$f":"IFERROR(IF($C279<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A278)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1),0)","v":0},{"$f":"IFERROR(IF($C279<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A278)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1),0)","v":0},{"$f":"IFERROR(IF($C279<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A278)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM279,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV279,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC279,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN279,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW279,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD279,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO279,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX279,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE279,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP279,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY279,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF279,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ279,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ279,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG279,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR279,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA279,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH279,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ279=1,$BL279,$BK279),1)","v":0},0,null,{"$f":"CR280+(AQ279-CR280*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ279-CR280*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR279*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ279,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ279,Berekening!BH279))-BS279","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A279,0,Berekening!CW279)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A279,0,Berekening!CY279)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ279,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ279,Berekening!BH279))-CP279","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A279,0,Berekening!DB279)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A279,0,Berekening!DD279)","v":0}]
[277,23,"2044-06-30",{"$f":"DAYS360(Quickscan!$F$28,C280)/360","v":64.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D280<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D280>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C280,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C280,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C280,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C280)/360","v":144.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K280<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K280>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C280,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C280,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C280, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC280, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC280,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC280,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC280,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB280=Berekening!AC280),AND(AC280>=20000,AC280<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D280<Quickscan!$F$31,$R280,$S280),$R280)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K280<Quickscan!$H$31,$R280,$S280), $R280)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D280<Quickscan!$F$31,W280,X280),W280)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K280<Quickscan!$H$31,W280,X280), W280)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C280), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C280, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS280=Berekening!AT280),AND(AT280>=20000,AT280<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D280<Quickscan!$F$31,$T280,$U280),$T280)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K280<Quickscan!$H$31,$T280,$U280), $T280)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D280<Quickscan!$F$31,Y280,Z280),Y280)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K280<Quickscan!$H$31,Y280,Z280), Y280)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C280), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C280, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I280,P280)=I280,IF(Quickscan!$F$32<10.5,IF(D280>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K280>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C280<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1),0)","v":0},{"$f":"IFERROR(IF($C280<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1),0)","v":0},{"$f":"IFERROR(IF($C280<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ280=1,$BL280,$BK280),1),0)","v":0},{"$f":"IFERROR(IF($C280<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ280=1,$BL280,$BK280),1),0)","v":0},{"$f":"IFERROR(IF($C280<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ280=1,$BL280,$BK280),1),0)","v":0},{"$f":"IFERROR(IF($C280<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ280=1,$BL280,$BK280),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C280<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1),0)","v":0},{"$f":"IFERROR(IF($C280<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1),0)","v":0},{"$f":"IFERROR(IF($C280<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1),0)","v":0},{"$f":"IFERROR(IF($C280<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1),0)","v":0},{"$f":"IFERROR(IF($C280<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1),0)","v":0},{"$f":"IFERROR(IF($C280<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1),0)","v":0},null,{"$f":"IFERROR(IF($C280<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A279)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1),0)","v":0},{"$f":"IFERROR(IF($C280<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A279)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1),0)","v":0},{"$f":"IFERROR(IF($C280<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A279)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1),0)","v":0},{"$f":"IFERROR(IF($C280<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A279)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1),0)","v":0},{"$f":"IFERROR(IF($C280<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A279)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1),0)","v":0},{"$f":"IFERROR(IF($C280<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A279)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM280,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV280,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC280,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN280,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW280,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD280,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO280,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX280,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE280,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP280,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY280,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF280,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ280,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ280,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG280,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR280,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA280,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH280,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ280=1,$BL280,$BK280),1)","v":0},0,null,{"$f":"CR281+(AQ280-CR281*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ280-CR281*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR280*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ280,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ280,Berekening!BH280))-BS280","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A280,0,Berekening!CW280)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A280,0,Berekening!CY280)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ280,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ280,Berekening!BH280))-CP280","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A280,0,Berekening!DB280)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A280,0,Berekening!DD280)","v":0}]
[278,23.083333333333332,"2044-07-31",{"$f":"DAYS360(Quickscan!$F$28,C281)/360","v":64.583333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D281<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D281>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C281,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C281,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C281,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C281)/360","v":144.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K281<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K281>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C281,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C281,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C281, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC281, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC281,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC281,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC281,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB281=Berekening!AC281),AND(AC281>=20000,AC281<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D281<Quickscan!$F$31,$R281,$S281),$R281)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K281<Quickscan!$H$31,$R281,$S281), $R281)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D281<Quickscan!$F$31,W281,X281),W281)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K281<Quickscan!$H$31,W281,X281), W281)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C281), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C281, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS281=Berekening!AT281),AND(AT281>=20000,AT281<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D281<Quickscan!$F$31,$T281,$U281),$T281)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K281<Quickscan!$H$31,$T281,$U281), $T281)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D281<Quickscan!$F$31,Y281,Z281),Y281)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K281<Quickscan!$H$31,Y281,Z281), Y281)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C281), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C281, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I281,P281)=I281,IF(Quickscan!$F$32<10.5,IF(D281>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K281>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C281<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1),0)","v":0},{"$f":"IFERROR(IF($C281<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1),0)","v":0},{"$f":"IFERROR(IF($C281<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ281=1,$BL281,$BK281),1),0)","v":0},{"$f":"IFERROR(IF($C281<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ281=1,$BL281,$BK281),1),0)","v":0},{"$f":"IFERROR(IF($C281<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ281=1,$BL281,$BK281),1),0)","v":0},{"$f":"IFERROR(IF($C281<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ281=1,$BL281,$BK281),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C281<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1),0)","v":0},{"$f":"IFERROR(IF($C281<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1),0)","v":0},{"$f":"IFERROR(IF($C281<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1),0)","v":0},{"$f":"IFERROR(IF($C281<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1),0)","v":0},{"$f":"IFERROR(IF($C281<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1),0)","v":0},{"$f":"IFERROR(IF($C281<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1),0)","v":0},null,{"$f":"IFERROR(IF($C281<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A280)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1),0)","v":0},{"$f":"IFERROR(IF($C281<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A280)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1),0)","v":0},{"$f":"IFERROR(IF($C281<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A280)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1),0)","v":0},{"$f":"IFERROR(IF($C281<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A280)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1),0)","v":0},{"$f":"IFERROR(IF($C281<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A280)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1),0)","v":0},{"$f":"IFERROR(IF($C281<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A280)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM281,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV281,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC281,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN281,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW281,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD281,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO281,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX281,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE281,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP281,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY281,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF281,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ281,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ281,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG281,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR281,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA281,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH281,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ281=1,$BL281,$BK281),1)","v":0},0,null,{"$f":"CR282+(AQ281-CR282*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ281-CR282*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR281*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ281,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ281,Berekening!BH281))-BS281","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A281,0,Berekening!CW281)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A281,0,Berekening!CY281)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ281,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ281,Berekening!BH281))-CP281","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A281,0,Berekening!DB281)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A281,0,Berekening!DD281)","v":0}]
[279,23.166666666666668,"2044-08-31",{"$f":"DAYS360(Quickscan!$F$28,C282)/360","v":64.666666666666671},{"$f":"IF(Quickscan!$F$32<10.5, IF(D282<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D282>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C282,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C282,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C282,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C282)/360","v":144.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K282<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K282>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C282,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C282,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C282, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC282, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC282,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC282,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC282,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB282=Berekening!AC282),AND(AC282>=20000,AC282<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D282<Quickscan!$F$31,$R282,$S282),$R282)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K282<Quickscan!$H$31,$R282,$S282), $R282)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D282<Quickscan!$F$31,W282,X282),W282)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K282<Quickscan!$H$31,W282,X282), W282)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C282), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C282, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS282=Berekening!AT282),AND(AT282>=20000,AT282<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D282<Quickscan!$F$31,$T282,$U282),$T282)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K282<Quickscan!$H$31,$T282,$U282), $T282)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D282<Quickscan!$F$31,Y282,Z282),Y282)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K282<Quickscan!$H$31,Y282,Z282), Y282)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C282), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C282, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I282,P282)=I282,IF(Quickscan!$F$32<10.5,IF(D282>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K282>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C282<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1),0)","v":0},{"$f":"IFERROR(IF($C282<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1),0)","v":0},{"$f":"IFERROR(IF($C282<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ282=1,$BL282,$BK282),1),0)","v":0},{"$f":"IFERROR(IF($C282<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ282=1,$BL282,$BK282),1),0)","v":0},{"$f":"IFERROR(IF($C282<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ282=1,$BL282,$BK282),1),0)","v":0},{"$f":"IFERROR(IF($C282<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ282=1,$BL282,$BK282),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C282<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1),0)","v":0},{"$f":"IFERROR(IF($C282<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1),0)","v":0},{"$f":"IFERROR(IF($C282<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1),0)","v":0},{"$f":"IFERROR(IF($C282<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1),0)","v":0},{"$f":"IFERROR(IF($C282<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1),0)","v":0},{"$f":"IFERROR(IF($C282<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1),0)","v":0},null,{"$f":"IFERROR(IF($C282<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A281)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1),0)","v":0},{"$f":"IFERROR(IF($C282<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A281)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1),0)","v":0},{"$f":"IFERROR(IF($C282<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A281)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1),0)","v":0},{"$f":"IFERROR(IF($C282<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A281)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1),0)","v":0},{"$f":"IFERROR(IF($C282<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A281)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1),0)","v":0},{"$f":"IFERROR(IF($C282<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A281)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM282,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV282,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC282,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN282,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW282,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD282,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO282,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX282,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE282,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP282,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY282,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF282,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ282,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ282,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG282,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR282,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA282,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH282,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ282=1,$BL282,$BK282),1)","v":0},0,null,{"$f":"CR283+(AQ282-CR283*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ282-CR283*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR282*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ282,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ282,Berekening!BH282))-BS282","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A282,0,Berekening!CW282)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A282,0,Berekening!CY282)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ282,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ282,Berekening!BH282))-CP282","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A282,0,Berekening!DB282)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A282,0,Berekening!DD282)","v":0}]
[280,23.25,"2044-09-30",{"$f":"DAYS360(Quickscan!$F$28,C283)/360","v":64.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D283<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D283>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C283,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C283,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C283,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C283)/360","v":144.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K283<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K283>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C283,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C283,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C283, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC283, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC283,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC283,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC283,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB283=Berekening!AC283),AND(AC283>=20000,AC283<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D283<Quickscan!$F$31,$R283,$S283),$R283)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K283<Quickscan!$H$31,$R283,$S283), $R283)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D283<Quickscan!$F$31,W283,X283),W283)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K283<Quickscan!$H$31,W283,X283), W283)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C283), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C283, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS283=Berekening!AT283),AND(AT283>=20000,AT283<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D283<Quickscan!$F$31,$T283,$U283),$T283)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K283<Quickscan!$H$31,$T283,$U283), $T283)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D283<Quickscan!$F$31,Y283,Z283),Y283)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K283<Quickscan!$H$31,Y283,Z283), Y283)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C283), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C283, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I283,P283)=I283,IF(Quickscan!$F$32<10.5,IF(D283>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K283>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C283<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1),0)","v":0},{"$f":"IFERROR(IF($C283<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1),0)","v":0},{"$f":"IFERROR(IF($C283<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ283=1,$BL283,$BK283),1),0)","v":0},{"$f":"IFERROR(IF($C283<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ283=1,$BL283,$BK283),1),0)","v":0},{"$f":"IFERROR(IF($C283<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ283=1,$BL283,$BK283),1),0)","v":0},{"$f":"IFERROR(IF($C283<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ283=1,$BL283,$BK283),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C283<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1),0)","v":0},{"$f":"IFERROR(IF($C283<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1),0)","v":0},{"$f":"IFERROR(IF($C283<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1),0)","v":0},{"$f":"IFERROR(IF($C283<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1),0)","v":0},{"$f":"IFERROR(IF($C283<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1),0)","v":0},{"$f":"IFERROR(IF($C283<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1),0)","v":0},null,{"$f":"IFERROR(IF($C283<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A282)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1),0)","v":0},{"$f":"IFERROR(IF($C283<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A282)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1),0)","v":0},{"$f":"IFERROR(IF($C283<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A282)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1),0)","v":0},{"$f":"IFERROR(IF($C283<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A282)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1),0)","v":0},{"$f":"IFERROR(IF($C283<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A282)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1),0)","v":0},{"$f":"IFERROR(IF($C283<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A282)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM283,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV283,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC283,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN283,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW283,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD283,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO283,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX283,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE283,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP283,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY283,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF283,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ283,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ283,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG283,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR283,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA283,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH283,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ283=1,$BL283,$BK283),1)","v":0},0,null,{"$f":"CR284+(AQ283-CR284*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ283-CR284*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR283*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ283,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ283,Berekening!BH283))-BS283","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A283,0,Berekening!CW283)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A283,0,Berekening!CY283)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ283,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ283,Berekening!BH283))-CP283","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A283,0,Berekening!DB283)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A283,0,Berekening!DD283)","v":0}]
[281,23.333333333333332,"2044-10-31",{"$f":"DAYS360(Quickscan!$F$28,C284)/360","v":64.833333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D284<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D284>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C284,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C284,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C284,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C284)/360","v":144.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K284<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K284>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C284,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C284,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C284, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC284, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC284,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC284,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC284,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB284=Berekening!AC284),AND(AC284>=20000,AC284<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D284<Quickscan!$F$31,$R284,$S284),$R284)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K284<Quickscan!$H$31,$R284,$S284), $R284)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D284<Quickscan!$F$31,W284,X284),W284)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K284<Quickscan!$H$31,W284,X284), W284)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C284), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C284, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS284=Berekening!AT284),AND(AT284>=20000,AT284<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D284<Quickscan!$F$31,$T284,$U284),$T284)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K284<Quickscan!$H$31,$T284,$U284), $T284)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D284<Quickscan!$F$31,Y284,Z284),Y284)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K284<Quickscan!$H$31,Y284,Z284), Y284)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C284), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C284, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I284,P284)=I284,IF(Quickscan!$F$32<10.5,IF(D284>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K284>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C284<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1),0)","v":0},{"$f":"IFERROR(IF($C284<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1),0)","v":0},{"$f":"IFERROR(IF($C284<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ284=1,$BL284,$BK284),1),0)","v":0},{"$f":"IFERROR(IF($C284<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ284=1,$BL284,$BK284),1),0)","v":0},{"$f":"IFERROR(IF($C284<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ284=1,$BL284,$BK284),1),0)","v":0},{"$f":"IFERROR(IF($C284<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ284=1,$BL284,$BK284),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C284<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1),0)","v":0},{"$f":"IFERROR(IF($C284<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1),0)","v":0},{"$f":"IFERROR(IF($C284<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1),0)","v":0},{"$f":"IFERROR(IF($C284<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1),0)","v":0},{"$f":"IFERROR(IF($C284<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1),0)","v":0},{"$f":"IFERROR(IF($C284<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1),0)","v":0},null,{"$f":"IFERROR(IF($C284<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A283)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1),0)","v":0},{"$f":"IFERROR(IF($C284<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A283)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1),0)","v":0},{"$f":"IFERROR(IF($C284<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A283)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1),0)","v":0},{"$f":"IFERROR(IF($C284<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A283)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1),0)","v":0},{"$f":"IFERROR(IF($C284<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A283)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1),0)","v":0},{"$f":"IFERROR(IF($C284<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A283)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM284,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV284,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC284,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN284,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW284,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD284,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO284,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX284,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE284,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP284,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY284,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF284,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ284,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ284,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG284,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR284,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA284,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH284,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ284=1,$BL284,$BK284),1)","v":0},0,null,{"$f":"CR285+(AQ284-CR285*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ284-CR285*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR284*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ284,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ284,Berekening!BH284))-BS284","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A284,0,Berekening!CW284)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A284,0,Berekening!CY284)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ284,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ284,Berekening!BH284))-CP284","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A284,0,Berekening!DB284)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A284,0,Berekening!DD284)","v":0}]
[282,23.416666666666668,"2044-11-30",{"$f":"DAYS360(Quickscan!$F$28,C285)/360","v":64.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D285<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D285>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C285,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C285,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C285,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C285)/360","v":144.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K285<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K285>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C285,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C285,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C285, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC285, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC285,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC285,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC285,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB285=Berekening!AC285),AND(AC285>=20000,AC285<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D285<Quickscan!$F$31,$R285,$S285),$R285)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K285<Quickscan!$H$31,$R285,$S285), $R285)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D285<Quickscan!$F$31,W285,X285),W285)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K285<Quickscan!$H$31,W285,X285), W285)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C285), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C285, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS285=Berekening!AT285),AND(AT285>=20000,AT285<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D285<Quickscan!$F$31,$T285,$U285),$T285)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K285<Quickscan!$H$31,$T285,$U285), $T285)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D285<Quickscan!$F$31,Y285,Z285),Y285)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K285<Quickscan!$H$31,Y285,Z285), Y285)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C285), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C285, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I285,P285)=I285,IF(Quickscan!$F$32<10.5,IF(D285>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K285>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C285<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1),0)","v":0},{"$f":"IFERROR(IF($C285<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1),0)","v":0},{"$f":"IFERROR(IF($C285<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ285=1,$BL285,$BK285),1),0)","v":0},{"$f":"IFERROR(IF($C285<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ285=1,$BL285,$BK285),1),0)","v":0},{"$f":"IFERROR(IF($C285<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ285=1,$BL285,$BK285),1),0)","v":0},{"$f":"IFERROR(IF($C285<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ285=1,$BL285,$BK285),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C285<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1),0)","v":0},{"$f":"IFERROR(IF($C285<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1),0)","v":0},{"$f":"IFERROR(IF($C285<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1),0)","v":0},{"$f":"IFERROR(IF($C285<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1),0)","v":0},{"$f":"IFERROR(IF($C285<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1),0)","v":0},{"$f":"IFERROR(IF($C285<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1),0)","v":0},null,{"$f":"IFERROR(IF($C285<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A284)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1),0)","v":0},{"$f":"IFERROR(IF($C285<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A284)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1),0)","v":0},{"$f":"IFERROR(IF($C285<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A284)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1),0)","v":0},{"$f":"IFERROR(IF($C285<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A284)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1),0)","v":0},{"$f":"IFERROR(IF($C285<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A284)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1),0)","v":0},{"$f":"IFERROR(IF($C285<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A284)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM285,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV285,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC285,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN285,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW285,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD285,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO285,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX285,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE285,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP285,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY285,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF285,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ285,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ285,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG285,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR285,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA285,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH285,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ285=1,$BL285,$BK285),1)","v":0},0,null,{"$f":"CR286+(AQ285-CR286*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ285-CR286*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR285*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ285,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ285,Berekening!BH285))-BS285","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A285,0,Berekening!CW285)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A285,0,Berekening!CY285)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ285,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ285,Berekening!BH285))-CP285","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A285,0,Berekening!DB285)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A285,0,Berekening!DD285)","v":0}]
[283,23.5,"2044-12-31",{"$f":"DAYS360(Quickscan!$F$28,C286)/360","v":65},{"$f":"IF(Quickscan!$F$32<10.5, IF(D286<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D286>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C286,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C286,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C286,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C286)/360","v":145.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K286<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K286>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C286,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C286,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C286, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC286, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC286,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC286,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC286,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB286=Berekening!AC286),AND(AC286>=20000,AC286<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D286<Quickscan!$F$31,$R286,$S286),$R286)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K286<Quickscan!$H$31,$R286,$S286), $R286)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D286<Quickscan!$F$31,W286,X286),W286)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K286<Quickscan!$H$31,W286,X286), W286)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C286), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C286, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS286=Berekening!AT286),AND(AT286>=20000,AT286<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D286<Quickscan!$F$31,$T286,$U286),$T286)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K286<Quickscan!$H$31,$T286,$U286), $T286)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D286<Quickscan!$F$31,Y286,Z286),Y286)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K286<Quickscan!$H$31,Y286,Z286), Y286)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C286), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C286, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I286,P286)=I286,IF(Quickscan!$F$32<10.5,IF(D286>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K286>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C286<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1),0)","v":0},{"$f":"IFERROR(IF($C286<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1),0)","v":0},{"$f":"IFERROR(IF($C286<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ286=1,$BL286,$BK286),1),0)","v":0},{"$f":"IFERROR(IF($C286<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ286=1,$BL286,$BK286),1),0)","v":0},{"$f":"IFERROR(IF($C286<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ286=1,$BL286,$BK286),1),0)","v":0},{"$f":"IFERROR(IF($C286<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ286=1,$BL286,$BK286),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C286<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1),0)","v":0},{"$f":"IFERROR(IF($C286<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1),0)","v":0},{"$f":"IFERROR(IF($C286<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1),0)","v":0},{"$f":"IFERROR(IF($C286<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1),0)","v":0},{"$f":"IFERROR(IF($C286<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1),0)","v":0},{"$f":"IFERROR(IF($C286<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1),0)","v":0},null,{"$f":"IFERROR(IF($C286<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A285)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1),0)","v":0},{"$f":"IFERROR(IF($C286<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A285)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1),0)","v":0},{"$f":"IFERROR(IF($C286<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A285)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1),0)","v":0},{"$f":"IFERROR(IF($C286<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A285)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1),0)","v":0},{"$f":"IFERROR(IF($C286<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A285)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1),0)","v":0},{"$f":"IFERROR(IF($C286<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A285)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM286,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV286,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC286,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN286,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW286,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD286,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO286,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX286,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE286,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP286,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY286,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF286,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ286,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ286,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG286,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR286,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA286,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH286,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ286=1,$BL286,$BK286),1)","v":0},0,null,{"$f":"CR287+(AQ286-CR287*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ286-CR287*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR286*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ286,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ286,Berekening!BH286))-BS286","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A286,0,Berekening!CW286)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A286,0,Berekening!CY286)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ286,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ286,Berekening!BH286))-CP286","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A286,0,Berekening!DB286)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A286,0,Berekening!DD286)","v":0}]
[284,23.583333333333332,"2045-01-31",{"$f":"DAYS360(Quickscan!$F$28,C287)/360","v":65.083333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D287<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D287>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C287,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C287,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C287,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C287)/360","v":145.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K287<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K287>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C287,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C287,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C287, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC287, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC287,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC287,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC287,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB287=Berekening!AC287),AND(AC287>=20000,AC287<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D287<Quickscan!$F$31,$R287,$S287),$R287)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K287<Quickscan!$H$31,$R287,$S287), $R287)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D287<Quickscan!$F$31,W287,X287),W287)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K287<Quickscan!$H$31,W287,X287), W287)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C287), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C287, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS287=Berekening!AT287),AND(AT287>=20000,AT287<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D287<Quickscan!$F$31,$T287,$U287),$T287)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K287<Quickscan!$H$31,$T287,$U287), $T287)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D287<Quickscan!$F$31,Y287,Z287),Y287)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K287<Quickscan!$H$31,Y287,Z287), Y287)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C287), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C287, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I287,P287)=I287,IF(Quickscan!$F$32<10.5,IF(D287>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K287>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C287<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1),0)","v":0},{"$f":"IFERROR(IF($C287<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1),0)","v":0},{"$f":"IFERROR(IF($C287<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ287=1,$BL287,$BK287),1),0)","v":0},{"$f":"IFERROR(IF($C287<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ287=1,$BL287,$BK287),1),0)","v":0},{"$f":"IFERROR(IF($C287<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ287=1,$BL287,$BK287),1),0)","v":0},{"$f":"IFERROR(IF($C287<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ287=1,$BL287,$BK287),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C287<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1),0)","v":0},{"$f":"IFERROR(IF($C287<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1),0)","v":0},{"$f":"IFERROR(IF($C287<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1),0)","v":0},{"$f":"IFERROR(IF($C287<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1),0)","v":0},{"$f":"IFERROR(IF($C287<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1),0)","v":0},{"$f":"IFERROR(IF($C287<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1),0)","v":0},null,{"$f":"IFERROR(IF($C287<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A286)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1),0)","v":0},{"$f":"IFERROR(IF($C287<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A286)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1),0)","v":0},{"$f":"IFERROR(IF($C287<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A286)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1),0)","v":0},{"$f":"IFERROR(IF($C287<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A286)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1),0)","v":0},{"$f":"IFERROR(IF($C287<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A286)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1),0)","v":0},{"$f":"IFERROR(IF($C287<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A286)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM287,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV287,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC287,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN287,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW287,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD287,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO287,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX287,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE287,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP287,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY287,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF287,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ287,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ287,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG287,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR287,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA287,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH287,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ287=1,$BL287,$BK287),1)","v":0},0,null,{"$f":"CR288+(AQ287-CR288*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ287-CR288*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR287*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ287,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ287,Berekening!BH287))-BS287","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A287,0,Berekening!CW287)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A287,0,Berekening!CY287)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ287,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ287,Berekening!BH287))-CP287","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A287,0,Berekening!DB287)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A287,0,Berekening!DD287)","v":0}]
[285,23.666666666666668,"2045-02-28",{"$f":"DAYS360(Quickscan!$F$28,C288)/360","v":65.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D288<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D288>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C288,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C288,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C288,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C288)/360","v":145.1611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K288<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K288>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C288,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C288,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C288, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC288, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC288,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC288,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC288,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB288=Berekening!AC288),AND(AC288>=20000,AC288<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D288<Quickscan!$F$31,$R288,$S288),$R288)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K288<Quickscan!$H$31,$R288,$S288), $R288)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D288<Quickscan!$F$31,W288,X288),W288)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K288<Quickscan!$H$31,W288,X288), W288)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C288), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C288, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS288=Berekening!AT288),AND(AT288>=20000,AT288<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D288<Quickscan!$F$31,$T288,$U288),$T288)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K288<Quickscan!$H$31,$T288,$U288), $T288)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D288<Quickscan!$F$31,Y288,Z288),Y288)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K288<Quickscan!$H$31,Y288,Z288), Y288)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C288), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C288, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I288,P288)=I288,IF(Quickscan!$F$32<10.5,IF(D288>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K288>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C288<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1),0)","v":0},{"$f":"IFERROR(IF($C288<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1),0)","v":0},{"$f":"IFERROR(IF($C288<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ288=1,$BL288,$BK288),1),0)","v":0},{"$f":"IFERROR(IF($C288<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ288=1,$BL288,$BK288),1),0)","v":0},{"$f":"IFERROR(IF($C288<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ288=1,$BL288,$BK288),1),0)","v":0},{"$f":"IFERROR(IF($C288<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ288=1,$BL288,$BK288),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C288<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1),0)","v":0},{"$f":"IFERROR(IF($C288<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1),0)","v":0},{"$f":"IFERROR(IF($C288<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1),0)","v":0},{"$f":"IFERROR(IF($C288<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1),0)","v":0},{"$f":"IFERROR(IF($C288<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1),0)","v":0},{"$f":"IFERROR(IF($C288<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1),0)","v":0},null,{"$f":"IFERROR(IF($C288<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A287)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1),0)","v":0},{"$f":"IFERROR(IF($C288<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A287)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1),0)","v":0},{"$f":"IFERROR(IF($C288<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A287)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1),0)","v":0},{"$f":"IFERROR(IF($C288<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A287)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1),0)","v":0},{"$f":"IFERROR(IF($C288<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A287)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1),0)","v":0},{"$f":"IFERROR(IF($C288<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A287)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM288,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV288,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC288,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN288,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW288,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD288,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO288,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX288,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE288,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP288,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY288,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF288,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ288,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ288,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG288,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR288,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA288,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH288,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ288=1,$BL288,$BK288),1)","v":0},0,null,{"$f":"CR289+(AQ288-CR289*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ288-CR289*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR288*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ288,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ288,Berekening!BH288))-BS288","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A288,0,Berekening!CW288)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A288,0,Berekening!CY288)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ288,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ288,Berekening!BH288))-CP288","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A288,0,Berekening!DB288)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A288,0,Berekening!DD288)","v":0}]
[286,23.75,"2045-03-31",{"$f":"DAYS360(Quickscan!$F$28,C289)/360","v":65.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D289<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D289>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C289,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C289,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C289,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C289)/360","v":145.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K289<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K289>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C289,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C289,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C289, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC289, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC289,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC289,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC289,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB289=Berekening!AC289),AND(AC289>=20000,AC289<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D289<Quickscan!$F$31,$R289,$S289),$R289)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K289<Quickscan!$H$31,$R289,$S289), $R289)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D289<Quickscan!$F$31,W289,X289),W289)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K289<Quickscan!$H$31,W289,X289), W289)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C289), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C289, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS289=Berekening!AT289),AND(AT289>=20000,AT289<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D289<Quickscan!$F$31,$T289,$U289),$T289)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K289<Quickscan!$H$31,$T289,$U289), $T289)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D289<Quickscan!$F$31,Y289,Z289),Y289)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K289<Quickscan!$H$31,Y289,Z289), Y289)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C289), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C289, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I289,P289)=I289,IF(Quickscan!$F$32<10.5,IF(D289>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K289>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C289<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1),0)","v":0},{"$f":"IFERROR(IF($C289<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1),0)","v":0},{"$f":"IFERROR(IF($C289<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ289=1,$BL289,$BK289),1),0)","v":0},{"$f":"IFERROR(IF($C289<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ289=1,$BL289,$BK289),1),0)","v":0},{"$f":"IFERROR(IF($C289<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ289=1,$BL289,$BK289),1),0)","v":0},{"$f":"IFERROR(IF($C289<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ289=1,$BL289,$BK289),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C289<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1),0)","v":0},{"$f":"IFERROR(IF($C289<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1),0)","v":0},{"$f":"IFERROR(IF($C289<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1),0)","v":0},{"$f":"IFERROR(IF($C289<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1),0)","v":0},{"$f":"IFERROR(IF($C289<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1),0)","v":0},{"$f":"IFERROR(IF($C289<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1),0)","v":0},null,{"$f":"IFERROR(IF($C289<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A288)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1),0)","v":0},{"$f":"IFERROR(IF($C289<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A288)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1),0)","v":0},{"$f":"IFERROR(IF($C289<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A288)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1),0)","v":0},{"$f":"IFERROR(IF($C289<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A288)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1),0)","v":0},{"$f":"IFERROR(IF($C289<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A288)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1),0)","v":0},{"$f":"IFERROR(IF($C289<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A288)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM289,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV289,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC289,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN289,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW289,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD289,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO289,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX289,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE289,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP289,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY289,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF289,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ289,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ289,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG289,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR289,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA289,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH289,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ289=1,$BL289,$BK289),1)","v":0},0,null,{"$f":"CR290+(AQ289-CR290*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ289-CR290*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR289*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ289,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ289,Berekening!BH289))-BS289","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A289,0,Berekening!CW289)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A289,0,Berekening!CY289)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ289,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ289,Berekening!BH289))-CP289","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A289,0,Berekening!DB289)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A289,0,Berekening!DD289)","v":0}]
[287,23.833333333333332,"2045-04-30",{"$f":"DAYS360(Quickscan!$F$28,C290)/360","v":65.330555555555549},{"$f":"IF(Quickscan!$F$32<10.5, IF(D290<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D290>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C290,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C290,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C290,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C290)/360","v":145.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K290<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K290>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C290,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C290,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C290, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC290, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC290,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC290,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC290,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB290=Berekening!AC290),AND(AC290>=20000,AC290<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D290<Quickscan!$F$31,$R290,$S290),$R290)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K290<Quickscan!$H$31,$R290,$S290), $R290)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D290<Quickscan!$F$31,W290,X290),W290)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K290<Quickscan!$H$31,W290,X290), W290)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C290), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C290, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS290=Berekening!AT290),AND(AT290>=20000,AT290<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D290<Quickscan!$F$31,$T290,$U290),$T290)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K290<Quickscan!$H$31,$T290,$U290), $T290)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D290<Quickscan!$F$31,Y290,Z290),Y290)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K290<Quickscan!$H$31,Y290,Z290), Y290)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C290), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C290, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I290,P290)=I290,IF(Quickscan!$F$32<10.5,IF(D290>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K290>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C290<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1),0)","v":0},{"$f":"IFERROR(IF($C290<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1),0)","v":0},{"$f":"IFERROR(IF($C290<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ290=1,$BL290,$BK290),1),0)","v":0},{"$f":"IFERROR(IF($C290<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ290=1,$BL290,$BK290),1),0)","v":0},{"$f":"IFERROR(IF($C290<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ290=1,$BL290,$BK290),1),0)","v":0},{"$f":"IFERROR(IF($C290<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ290=1,$BL290,$BK290),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C290<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1),0)","v":0},{"$f":"IFERROR(IF($C290<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1),0)","v":0},{"$f":"IFERROR(IF($C290<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1),0)","v":0},{"$f":"IFERROR(IF($C290<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1),0)","v":0},{"$f":"IFERROR(IF($C290<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1),0)","v":0},{"$f":"IFERROR(IF($C290<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1),0)","v":0},null,{"$f":"IFERROR(IF($C290<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A289)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1),0)","v":0},{"$f":"IFERROR(IF($C290<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A289)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1),0)","v":0},{"$f":"IFERROR(IF($C290<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A289)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1),0)","v":0},{"$f":"IFERROR(IF($C290<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A289)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1),0)","v":0},{"$f":"IFERROR(IF($C290<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A289)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1),0)","v":0},{"$f":"IFERROR(IF($C290<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A289)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM290,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV290,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC290,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN290,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW290,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD290,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO290,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX290,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE290,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP290,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY290,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF290,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ290,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ290,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG290,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR290,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA290,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH290,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ290=1,$BL290,$BK290),1)","v":0},0,null,{"$f":"CR291+(AQ290-CR291*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ290-CR291*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR290*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ290,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ290,Berekening!BH290))-BS290","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A290,0,Berekening!CW290)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A290,0,Berekening!CY290)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ290,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ290,Berekening!BH290))-CP290","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A290,0,Berekening!DB290)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A290,0,Berekening!DD290)","v":0}]
[288,23.916666666666668,"2045-05-31",{"$f":"DAYS360(Quickscan!$F$28,C291)/360","v":65.416666666666671},{"$f":"IF(Quickscan!$F$32<10.5, IF(D291<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D291>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C291,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C291,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C291,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C291)/360","v":145.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K291<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K291>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C291,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C291,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C291, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC291, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC291,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC291,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC291,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB291=Berekening!AC291),AND(AC291>=20000,AC291<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D291<Quickscan!$F$31,$R291,$S291),$R291)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K291<Quickscan!$H$31,$R291,$S291), $R291)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D291<Quickscan!$F$31,W291,X291),W291)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K291<Quickscan!$H$31,W291,X291), W291)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C291), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C291, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS291=Berekening!AT291),AND(AT291>=20000,AT291<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D291<Quickscan!$F$31,$T291,$U291),$T291)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K291<Quickscan!$H$31,$T291,$U291), $T291)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D291<Quickscan!$F$31,Y291,Z291),Y291)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K291<Quickscan!$H$31,Y291,Z291), Y291)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C291), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C291, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I291,P291)=I291,IF(Quickscan!$F$32<10.5,IF(D291>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K291>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C291<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1),0)","v":0},{"$f":"IFERROR(IF($C291<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1),0)","v":0},{"$f":"IFERROR(IF($C291<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ291=1,$BL291,$BK291),1),0)","v":0},{"$f":"IFERROR(IF($C291<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ291=1,$BL291,$BK291),1),0)","v":0},{"$f":"IFERROR(IF($C291<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ291=1,$BL291,$BK291),1),0)","v":0},{"$f":"IFERROR(IF($C291<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ291=1,$BL291,$BK291),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C291<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1),0)","v":0},{"$f":"IFERROR(IF($C291<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1),0)","v":0},{"$f":"IFERROR(IF($C291<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1),0)","v":0},{"$f":"IFERROR(IF($C291<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1),0)","v":0},{"$f":"IFERROR(IF($C291<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1),0)","v":0},{"$f":"IFERROR(IF($C291<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1),0)","v":0},null,{"$f":"IFERROR(IF($C291<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A290)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1),0)","v":0},{"$f":"IFERROR(IF($C291<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A290)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1),0)","v":0},{"$f":"IFERROR(IF($C291<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A290)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1),0)","v":0},{"$f":"IFERROR(IF($C291<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A290)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1),0)","v":0},{"$f":"IFERROR(IF($C291<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A290)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1),0)","v":0},{"$f":"IFERROR(IF($C291<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A290)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM291,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV291,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC291,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN291,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW291,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD291,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO291,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX291,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE291,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP291,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY291,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF291,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ291,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ291,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG291,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR291,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA291,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH291,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ291=1,$BL291,$BK291),1)","v":0},0,null,{"$f":"CR292+(AQ291-CR292*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ291-CR292*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR291*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ291,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ291,Berekening!BH291))-BS291","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A291,0,Berekening!CW291)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A291,0,Berekening!CY291)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ291,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ291,Berekening!BH291))-CP291","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A291,0,Berekening!DB291)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A291,0,Berekening!DD291)","v":0}]
[289,24,"2045-06-30",{"$f":"DAYS360(Quickscan!$F$28,C292)/360","v":65.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D292<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D292>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C292,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C292,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C292,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C292)/360","v":145.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K292<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K292>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C292,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C292,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C292, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC292, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC292,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC292,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC292,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB292=Berekening!AC292),AND(AC292>=20000,AC292<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D292<Quickscan!$F$31,$R292,$S292),$R292)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K292<Quickscan!$H$31,$R292,$S292), $R292)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D292<Quickscan!$F$31,W292,X292),W292)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K292<Quickscan!$H$31,W292,X292), W292)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C292), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C292, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS292=Berekening!AT292),AND(AT292>=20000,AT292<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D292<Quickscan!$F$31,$T292,$U292),$T292)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K292<Quickscan!$H$31,$T292,$U292), $T292)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D292<Quickscan!$F$31,Y292,Z292),Y292)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K292<Quickscan!$H$31,Y292,Z292), Y292)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C292), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C292, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I292,P292)=I292,IF(Quickscan!$F$32<10.5,IF(D292>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K292>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C292<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1),0)","v":0},{"$f":"IFERROR(IF($C292<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1),0)","v":0},{"$f":"IFERROR(IF($C292<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ292=1,$BL292,$BK292),1),0)","v":0},{"$f":"IFERROR(IF($C292<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ292=1,$BL292,$BK292),1),0)","v":0},{"$f":"IFERROR(IF($C292<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ292=1,$BL292,$BK292),1),0)","v":0},{"$f":"IFERROR(IF($C292<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ292=1,$BL292,$BK292),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C292<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1),0)","v":0},{"$f":"IFERROR(IF($C292<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1),0)","v":0},{"$f":"IFERROR(IF($C292<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1),0)","v":0},{"$f":"IFERROR(IF($C292<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1),0)","v":0},{"$f":"IFERROR(IF($C292<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1),0)","v":0},{"$f":"IFERROR(IF($C292<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1),0)","v":0},null,{"$f":"IFERROR(IF($C292<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A291)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1),0)","v":0},{"$f":"IFERROR(IF($C292<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A291)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1),0)","v":0},{"$f":"IFERROR(IF($C292<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A291)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1),0)","v":0},{"$f":"IFERROR(IF($C292<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A291)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1),0)","v":0},{"$f":"IFERROR(IF($C292<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A291)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1),0)","v":0},{"$f":"IFERROR(IF($C292<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A291)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM292,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV292,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC292,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN292,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW292,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD292,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO292,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX292,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE292,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP292,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY292,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF292,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ292,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ292,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG292,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR292,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA292,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH292,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ292=1,$BL292,$BK292),1)","v":0},0,null,{"$f":"CR293+(AQ292-CR293*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ292-CR293*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR292*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ292,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ292,Berekening!BH292))-BS292","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A292,0,Berekening!CW292)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A292,0,Berekening!CY292)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ292,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ292,Berekening!BH292))-CP292","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A292,0,Berekening!DB292)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A292,0,Berekening!DD292)","v":0}]
[290,24.083333333333332,"2045-07-31",{"$f":"DAYS360(Quickscan!$F$28,C293)/360","v":65.583333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D293<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D293>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C293,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C293,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C293,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C293)/360","v":145.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K293<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K293>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C293,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C293,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C293, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC293, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC293,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC293,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC293,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB293=Berekening!AC293),AND(AC293>=20000,AC293<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D293<Quickscan!$F$31,$R293,$S293),$R293)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K293<Quickscan!$H$31,$R293,$S293), $R293)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D293<Quickscan!$F$31,W293,X293),W293)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K293<Quickscan!$H$31,W293,X293), W293)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C293), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C293, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS293=Berekening!AT293),AND(AT293>=20000,AT293<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D293<Quickscan!$F$31,$T293,$U293),$T293)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K293<Quickscan!$H$31,$T293,$U293), $T293)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D293<Quickscan!$F$31,Y293,Z293),Y293)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K293<Quickscan!$H$31,Y293,Z293), Y293)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C293), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C293, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I293,P293)=I293,IF(Quickscan!$F$32<10.5,IF(D293>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K293>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C293<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1),0)","v":0},{"$f":"IFERROR(IF($C293<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1),0)","v":0},{"$f":"IFERROR(IF($C293<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ293=1,$BL293,$BK293),1),0)","v":0},{"$f":"IFERROR(IF($C293<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ293=1,$BL293,$BK293),1),0)","v":0},{"$f":"IFERROR(IF($C293<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ293=1,$BL293,$BK293),1),0)","v":0},{"$f":"IFERROR(IF($C293<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ293=1,$BL293,$BK293),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C293<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1),0)","v":0},{"$f":"IFERROR(IF($C293<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1),0)","v":0},{"$f":"IFERROR(IF($C293<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1),0)","v":0},{"$f":"IFERROR(IF($C293<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1),0)","v":0},{"$f":"IFERROR(IF($C293<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1),0)","v":0},{"$f":"IFERROR(IF($C293<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1),0)","v":0},null,{"$f":"IFERROR(IF($C293<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A292)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1),0)","v":0},{"$f":"IFERROR(IF($C293<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A292)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1),0)","v":0},{"$f":"IFERROR(IF($C293<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A292)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1),0)","v":0},{"$f":"IFERROR(IF($C293<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A292)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1),0)","v":0},{"$f":"IFERROR(IF($C293<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A292)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1),0)","v":0},{"$f":"IFERROR(IF($C293<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A292)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM293,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV293,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC293,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN293,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW293,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD293,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO293,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX293,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE293,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP293,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY293,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF293,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ293,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ293,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG293,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR293,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA293,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH293,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ293=1,$BL293,$BK293),1)","v":0},0,null,{"$f":"CR294+(AQ293-CR294*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ293-CR294*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR293*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ293,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ293,Berekening!BH293))-BS293","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A293,0,Berekening!CW293)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A293,0,Berekening!CY293)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ293,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ293,Berekening!BH293))-CP293","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A293,0,Berekening!DB293)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A293,0,Berekening!DD293)","v":0}]
[291,24.166666666666668,"2045-08-31",{"$f":"DAYS360(Quickscan!$F$28,C294)/360","v":65.666666666666671},{"$f":"IF(Quickscan!$F$32<10.5, IF(D294<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D294>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C294,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C294,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C294,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C294)/360","v":145.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K294<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K294>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C294,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C294,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C294, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC294, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC294,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC294,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC294,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB294=Berekening!AC294),AND(AC294>=20000,AC294<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D294<Quickscan!$F$31,$R294,$S294),$R294)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K294<Quickscan!$H$31,$R294,$S294), $R294)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D294<Quickscan!$F$31,W294,X294),W294)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K294<Quickscan!$H$31,W294,X294), W294)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C294), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C294, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS294=Berekening!AT294),AND(AT294>=20000,AT294<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D294<Quickscan!$F$31,$T294,$U294),$T294)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K294<Quickscan!$H$31,$T294,$U294), $T294)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D294<Quickscan!$F$31,Y294,Z294),Y294)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K294<Quickscan!$H$31,Y294,Z294), Y294)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C294), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C294, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I294,P294)=I294,IF(Quickscan!$F$32<10.5,IF(D294>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K294>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C294<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1),0)","v":0},{"$f":"IFERROR(IF($C294<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1),0)","v":0},{"$f":"IFERROR(IF($C294<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ294=1,$BL294,$BK294),1),0)","v":0},{"$f":"IFERROR(IF($C294<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ294=1,$BL294,$BK294),1),0)","v":0},{"$f":"IFERROR(IF($C294<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ294=1,$BL294,$BK294),1),0)","v":0},{"$f":"IFERROR(IF($C294<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ294=1,$BL294,$BK294),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C294<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1),0)","v":0},{"$f":"IFERROR(IF($C294<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1),0)","v":0},{"$f":"IFERROR(IF($C294<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1),0)","v":0},{"$f":"IFERROR(IF($C294<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1),0)","v":0},{"$f":"IFERROR(IF($C294<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1),0)","v":0},{"$f":"IFERROR(IF($C294<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1),0)","v":0},null,{"$f":"IFERROR(IF($C294<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A293)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1),0)","v":0},{"$f":"IFERROR(IF($C294<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A293)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1),0)","v":0},{"$f":"IFERROR(IF($C294<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A293)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1),0)","v":0},{"$f":"IFERROR(IF($C294<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A293)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1),0)","v":0},{"$f":"IFERROR(IF($C294<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A293)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1),0)","v":0},{"$f":"IFERROR(IF($C294<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A293)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM294,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV294,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC294,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN294,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW294,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD294,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO294,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX294,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE294,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP294,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY294,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF294,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ294,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ294,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG294,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR294,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA294,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH294,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ294=1,$BL294,$BK294),1)","v":0},0,null,{"$f":"CR295+(AQ294-CR295*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ294-CR295*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR294*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ294,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ294,Berekening!BH294))-BS294","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A294,0,Berekening!CW294)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A294,0,Berekening!CY294)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ294,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ294,Berekening!BH294))-CP294","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A294,0,Berekening!DB294)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A294,0,Berekening!DD294)","v":0}]
[292,24.25,"2045-09-30",{"$f":"DAYS360(Quickscan!$F$28,C295)/360","v":65.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D295<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D295>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C295,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C295,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C295,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C295)/360","v":145.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K295<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K295>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C295,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C295,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C295, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC295, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC295,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC295,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC295,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB295=Berekening!AC295),AND(AC295>=20000,AC295<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D295<Quickscan!$F$31,$R295,$S295),$R295)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K295<Quickscan!$H$31,$R295,$S295), $R295)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D295<Quickscan!$F$31,W295,X295),W295)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K295<Quickscan!$H$31,W295,X295), W295)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C295), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C295, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS295=Berekening!AT295),AND(AT295>=20000,AT295<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D295<Quickscan!$F$31,$T295,$U295),$T295)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K295<Quickscan!$H$31,$T295,$U295), $T295)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D295<Quickscan!$F$31,Y295,Z295),Y295)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K295<Quickscan!$H$31,Y295,Z295), Y295)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C295), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C295, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I295,P295)=I295,IF(Quickscan!$F$32<10.5,IF(D295>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K295>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C295<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1),0)","v":0},{"$f":"IFERROR(IF($C295<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1),0)","v":0},{"$f":"IFERROR(IF($C295<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ295=1,$BL295,$BK295),1),0)","v":0},{"$f":"IFERROR(IF($C295<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ295=1,$BL295,$BK295),1),0)","v":0},{"$f":"IFERROR(IF($C295<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ295=1,$BL295,$BK295),1),0)","v":0},{"$f":"IFERROR(IF($C295<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ295=1,$BL295,$BK295),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C295<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1),0)","v":0},{"$f":"IFERROR(IF($C295<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1),0)","v":0},{"$f":"IFERROR(IF($C295<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1),0)","v":0},{"$f":"IFERROR(IF($C295<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1),0)","v":0},{"$f":"IFERROR(IF($C295<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1),0)","v":0},{"$f":"IFERROR(IF($C295<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1),0)","v":0},null,{"$f":"IFERROR(IF($C295<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A294)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1),0)","v":0},{"$f":"IFERROR(IF($C295<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A294)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1),0)","v":0},{"$f":"IFERROR(IF($C295<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A294)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1),0)","v":0},{"$f":"IFERROR(IF($C295<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A294)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1),0)","v":0},{"$f":"IFERROR(IF($C295<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A294)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1),0)","v":0},{"$f":"IFERROR(IF($C295<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A294)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM295,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV295,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC295,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN295,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW295,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD295,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO295,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX295,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE295,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP295,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY295,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF295,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ295,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ295,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG295,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR295,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA295,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH295,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ295=1,$BL295,$BK295),1)","v":0},0,null,{"$f":"CR296+(AQ295-CR296*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ295-CR296*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR295*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ295,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ295,Berekening!BH295))-BS295","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A295,0,Berekening!CW295)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A295,0,Berekening!CY295)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ295,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ295,Berekening!BH295))-CP295","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A295,0,Berekening!DB295)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A295,0,Berekening!DD295)","v":0}]
[293,24.333333333333332,"2045-10-31",{"$f":"DAYS360(Quickscan!$F$28,C296)/360","v":65.833333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D296<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D296>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C296,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C296,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C296,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C296)/360","v":145.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K296<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K296>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C296,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C296,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C296, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC296, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC296,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC296,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC296,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB296=Berekening!AC296),AND(AC296>=20000,AC296<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D296<Quickscan!$F$31,$R296,$S296),$R296)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K296<Quickscan!$H$31,$R296,$S296), $R296)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D296<Quickscan!$F$31,W296,X296),W296)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K296<Quickscan!$H$31,W296,X296), W296)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C296), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C296, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS296=Berekening!AT296),AND(AT296>=20000,AT296<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D296<Quickscan!$F$31,$T296,$U296),$T296)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K296<Quickscan!$H$31,$T296,$U296), $T296)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D296<Quickscan!$F$31,Y296,Z296),Y296)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K296<Quickscan!$H$31,Y296,Z296), Y296)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C296), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C296, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I296,P296)=I296,IF(Quickscan!$F$32<10.5,IF(D296>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K296>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C296<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1),0)","v":0},{"$f":"IFERROR(IF($C296<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1),0)","v":0},{"$f":"IFERROR(IF($C296<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ296=1,$BL296,$BK296),1),0)","v":0},{"$f":"IFERROR(IF($C296<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ296=1,$BL296,$BK296),1),0)","v":0},{"$f":"IFERROR(IF($C296<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ296=1,$BL296,$BK296),1),0)","v":0},{"$f":"IFERROR(IF($C296<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ296=1,$BL296,$BK296),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C296<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1),0)","v":0},{"$f":"IFERROR(IF($C296<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1),0)","v":0},{"$f":"IFERROR(IF($C296<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1),0)","v":0},{"$f":"IFERROR(IF($C296<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1),0)","v":0},{"$f":"IFERROR(IF($C296<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1),0)","v":0},{"$f":"IFERROR(IF($C296<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1),0)","v":0},null,{"$f":"IFERROR(IF($C296<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A295)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1),0)","v":0},{"$f":"IFERROR(IF($C296<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A295)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1),0)","v":0},{"$f":"IFERROR(IF($C296<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A295)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1),0)","v":0},{"$f":"IFERROR(IF($C296<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A295)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1),0)","v":0},{"$f":"IFERROR(IF($C296<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A295)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1),0)","v":0},{"$f":"IFERROR(IF($C296<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A295)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM296,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV296,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC296,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN296,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW296,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD296,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO296,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX296,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE296,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP296,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY296,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF296,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ296,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ296,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG296,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR296,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA296,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH296,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ296=1,$BL296,$BK296),1)","v":0},0,null,{"$f":"CR297+(AQ296-CR297*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ296-CR297*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR296*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ296,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ296,Berekening!BH296))-BS296","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A296,0,Berekening!CW296)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A296,0,Berekening!CY296)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ296,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ296,Berekening!BH296))-CP296","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A296,0,Berekening!DB296)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A296,0,Berekening!DD296)","v":0}]
[294,24.416666666666668,"2045-11-30",{"$f":"DAYS360(Quickscan!$F$28,C297)/360","v":65.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D297<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D297>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C297,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C297,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C297,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C297)/360","v":145.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K297<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K297>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C297,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C297,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C297, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC297, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC297,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC297,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC297,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB297=Berekening!AC297),AND(AC297>=20000,AC297<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D297<Quickscan!$F$31,$R297,$S297),$R297)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K297<Quickscan!$H$31,$R297,$S297), $R297)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D297<Quickscan!$F$31,W297,X297),W297)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K297<Quickscan!$H$31,W297,X297), W297)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C297), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C297, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS297=Berekening!AT297),AND(AT297>=20000,AT297<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D297<Quickscan!$F$31,$T297,$U297),$T297)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K297<Quickscan!$H$31,$T297,$U297), $T297)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D297<Quickscan!$F$31,Y297,Z297),Y297)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K297<Quickscan!$H$31,Y297,Z297), Y297)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C297), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C297, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I297,P297)=I297,IF(Quickscan!$F$32<10.5,IF(D297>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K297>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C297<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1),0)","v":0},{"$f":"IFERROR(IF($C297<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1),0)","v":0},{"$f":"IFERROR(IF($C297<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ297=1,$BL297,$BK297),1),0)","v":0},{"$f":"IFERROR(IF($C297<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ297=1,$BL297,$BK297),1),0)","v":0},{"$f":"IFERROR(IF($C297<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ297=1,$BL297,$BK297),1),0)","v":0},{"$f":"IFERROR(IF($C297<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ297=1,$BL297,$BK297),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C297<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1),0)","v":0},{"$f":"IFERROR(IF($C297<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1),0)","v":0},{"$f":"IFERROR(IF($C297<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1),0)","v":0},{"$f":"IFERROR(IF($C297<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1),0)","v":0},{"$f":"IFERROR(IF($C297<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1),0)","v":0},{"$f":"IFERROR(IF($C297<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1),0)","v":0},null,{"$f":"IFERROR(IF($C297<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A296)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1),0)","v":0},{"$f":"IFERROR(IF($C297<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A296)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1),0)","v":0},{"$f":"IFERROR(IF($C297<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A296)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1),0)","v":0},{"$f":"IFERROR(IF($C297<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A296)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1),0)","v":0},{"$f":"IFERROR(IF($C297<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A296)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1),0)","v":0},{"$f":"IFERROR(IF($C297<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A296)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM297,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV297,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC297,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN297,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW297,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD297,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO297,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX297,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE297,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP297,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY297,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF297,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ297,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ297,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG297,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR297,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA297,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH297,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ297=1,$BL297,$BK297),1)","v":0},0,null,{"$f":"CR298+(AQ297-CR298*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ297-CR298*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR297*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ297,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ297,Berekening!BH297))-BS297","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A297,0,Berekening!CW297)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A297,0,Berekening!CY297)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ297,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ297,Berekening!BH297))-CP297","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A297,0,Berekening!DB297)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A297,0,Berekening!DD297)","v":0}]
[295,24.5,"2045-12-31",{"$f":"DAYS360(Quickscan!$F$28,C298)/360","v":66},{"$f":"IF(Quickscan!$F$32<10.5, IF(D298<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D298>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C298,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C298,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C298,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C298)/360","v":146.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K298<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K298>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C298,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C298,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C298, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC298, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC298,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC298,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC298,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB298=Berekening!AC298),AND(AC298>=20000,AC298<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D298<Quickscan!$F$31,$R298,$S298),$R298)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K298<Quickscan!$H$31,$R298,$S298), $R298)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D298<Quickscan!$F$31,W298,X298),W298)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K298<Quickscan!$H$31,W298,X298), W298)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C298), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C298, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS298=Berekening!AT298),AND(AT298>=20000,AT298<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D298<Quickscan!$F$31,$T298,$U298),$T298)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K298<Quickscan!$H$31,$T298,$U298), $T298)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D298<Quickscan!$F$31,Y298,Z298),Y298)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K298<Quickscan!$H$31,Y298,Z298), Y298)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C298), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C298, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I298,P298)=I298,IF(Quickscan!$F$32<10.5,IF(D298>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K298>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C298<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1),0)","v":0},{"$f":"IFERROR(IF($C298<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1),0)","v":0},{"$f":"IFERROR(IF($C298<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ298=1,$BL298,$BK298),1),0)","v":0},{"$f":"IFERROR(IF($C298<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ298=1,$BL298,$BK298),1),0)","v":0},{"$f":"IFERROR(IF($C298<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ298=1,$BL298,$BK298),1),0)","v":0},{"$f":"IFERROR(IF($C298<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ298=1,$BL298,$BK298),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C298<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1),0)","v":0},{"$f":"IFERROR(IF($C298<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1),0)","v":0},{"$f":"IFERROR(IF($C298<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1),0)","v":0},{"$f":"IFERROR(IF($C298<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1),0)","v":0},{"$f":"IFERROR(IF($C298<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1),0)","v":0},{"$f":"IFERROR(IF($C298<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1),0)","v":0},null,{"$f":"IFERROR(IF($C298<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A297)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1),0)","v":0},{"$f":"IFERROR(IF($C298<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A297)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1),0)","v":0},{"$f":"IFERROR(IF($C298<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A297)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1),0)","v":0},{"$f":"IFERROR(IF($C298<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A297)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1),0)","v":0},{"$f":"IFERROR(IF($C298<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A297)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1),0)","v":0},{"$f":"IFERROR(IF($C298<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A297)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM298,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV298,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC298,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN298,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW298,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD298,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO298,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX298,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE298,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP298,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY298,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF298,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ298,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ298,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG298,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR298,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA298,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH298,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ298=1,$BL298,$BK298),1)","v":0},0,null,{"$f":"CR299+(AQ298-CR299*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ298-CR299*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR298*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ298,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ298,Berekening!BH298))-BS298","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A298,0,Berekening!CW298)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A298,0,Berekening!CY298)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ298,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ298,Berekening!BH298))-CP298","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A298,0,Berekening!DB298)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A298,0,Berekening!DD298)","v":0}]
[296,24.583333333333332,"2046-01-31",{"$f":"DAYS360(Quickscan!$F$28,C299)/360","v":66.083333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D299<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D299>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C299,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C299,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C299,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C299)/360","v":146.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K299<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K299>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C299,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C299,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C299, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC299, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC299,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC299,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC299,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB299=Berekening!AC299),AND(AC299>=20000,AC299<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D299<Quickscan!$F$31,$R299,$S299),$R299)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K299<Quickscan!$H$31,$R299,$S299), $R299)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D299<Quickscan!$F$31,W299,X299),W299)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K299<Quickscan!$H$31,W299,X299), W299)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C299), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C299, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS299=Berekening!AT299),AND(AT299>=20000,AT299<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D299<Quickscan!$F$31,$T299,$U299),$T299)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K299<Quickscan!$H$31,$T299,$U299), $T299)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D299<Quickscan!$F$31,Y299,Z299),Y299)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K299<Quickscan!$H$31,Y299,Z299), Y299)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C299), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C299, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I299,P299)=I299,IF(Quickscan!$F$32<10.5,IF(D299>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K299>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C299<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1),0)","v":0},{"$f":"IFERROR(IF($C299<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1),0)","v":0},{"$f":"IFERROR(IF($C299<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ299=1,$BL299,$BK299),1),0)","v":0},{"$f":"IFERROR(IF($C299<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ299=1,$BL299,$BK299),1),0)","v":0},{"$f":"IFERROR(IF($C299<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ299=1,$BL299,$BK299),1),0)","v":0},{"$f":"IFERROR(IF($C299<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ299=1,$BL299,$BK299),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C299<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1),0)","v":0},{"$f":"IFERROR(IF($C299<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1),0)","v":0},{"$f":"IFERROR(IF($C299<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1),0)","v":0},{"$f":"IFERROR(IF($C299<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1),0)","v":0},{"$f":"IFERROR(IF($C299<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1),0)","v":0},{"$f":"IFERROR(IF($C299<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1),0)","v":0},null,{"$f":"IFERROR(IF($C299<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A298)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1),0)","v":0},{"$f":"IFERROR(IF($C299<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A298)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1),0)","v":0},{"$f":"IFERROR(IF($C299<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A298)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1),0)","v":0},{"$f":"IFERROR(IF($C299<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A298)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1),0)","v":0},{"$f":"IFERROR(IF($C299<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A298)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1),0)","v":0},{"$f":"IFERROR(IF($C299<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A298)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM299,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV299,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC299,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN299,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW299,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD299,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO299,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX299,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE299,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP299,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY299,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF299,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ299,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ299,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG299,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR299,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA299,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH299,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ299=1,$BL299,$BK299),1)","v":0},0,null,{"$f":"CR300+(AQ299-CR300*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ299-CR300*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR299*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ299,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ299,Berekening!BH299))-BS299","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A299,0,Berekening!CW299)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A299,0,Berekening!CY299)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ299,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ299,Berekening!BH299))-CP299","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A299,0,Berekening!DB299)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A299,0,Berekening!DD299)","v":0}]
[297,24.666666666666668,"2046-02-28",{"$f":"DAYS360(Quickscan!$F$28,C300)/360","v":66.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D300<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D300>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C300,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C300,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C300,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C300)/360","v":146.1611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K300<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K300>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C300,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C300,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C300, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC300, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC300,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC300,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC300,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB300=Berekening!AC300),AND(AC300>=20000,AC300<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D300<Quickscan!$F$31,$R300,$S300),$R300)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K300<Quickscan!$H$31,$R300,$S300), $R300)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D300<Quickscan!$F$31,W300,X300),W300)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K300<Quickscan!$H$31,W300,X300), W300)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C300), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C300, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS300=Berekening!AT300),AND(AT300>=20000,AT300<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D300<Quickscan!$F$31,$T300,$U300),$T300)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K300<Quickscan!$H$31,$T300,$U300), $T300)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D300<Quickscan!$F$31,Y300,Z300),Y300)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K300<Quickscan!$H$31,Y300,Z300), Y300)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C300), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C300, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I300,P300)=I300,IF(Quickscan!$F$32<10.5,IF(D300>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K300>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C300<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1),0)","v":0},{"$f":"IFERROR(IF($C300<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1),0)","v":0},{"$f":"IFERROR(IF($C300<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ300=1,$BL300,$BK300),1),0)","v":0},{"$f":"IFERROR(IF($C300<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ300=1,$BL300,$BK300),1),0)","v":0},{"$f":"IFERROR(IF($C300<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ300=1,$BL300,$BK300),1),0)","v":0},{"$f":"IFERROR(IF($C300<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ300=1,$BL300,$BK300),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C300<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1),0)","v":0},{"$f":"IFERROR(IF($C300<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1),0)","v":0},{"$f":"IFERROR(IF($C300<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1),0)","v":0},{"$f":"IFERROR(IF($C300<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1),0)","v":0},{"$f":"IFERROR(IF($C300<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1),0)","v":0},{"$f":"IFERROR(IF($C300<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1),0)","v":0},null,{"$f":"IFERROR(IF($C300<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A299)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1),0)","v":0},{"$f":"IFERROR(IF($C300<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A299)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1),0)","v":0},{"$f":"IFERROR(IF($C300<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A299)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1),0)","v":0},{"$f":"IFERROR(IF($C300<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A299)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1),0)","v":0},{"$f":"IFERROR(IF($C300<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A299)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1),0)","v":0},{"$f":"IFERROR(IF($C300<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A299)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM300,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV300,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC300,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN300,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW300,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD300,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO300,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX300,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE300,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP300,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY300,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF300,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ300,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ300,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG300,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR300,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA300,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH300,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ300=1,$BL300,$BK300),1)","v":0},0,null,{"$f":"CR301+(AQ300-CR301*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ300-CR301*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR300*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ300,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ300,Berekening!BH300))-BS300","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A300,0,Berekening!CW300)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A300,0,Berekening!CY300)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ300,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ300,Berekening!BH300))-CP300","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A300,0,Berekening!DB300)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A300,0,Berekening!DD300)","v":0}]
[298,24.75,"2046-03-31",{"$f":"DAYS360(Quickscan!$F$28,C301)/360","v":66.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D301<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D301>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C301,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C301,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C301,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C301)/360","v":146.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K301<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K301>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C301,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C301,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C301, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC301, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC301,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC301,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC301,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB301=Berekening!AC301),AND(AC301>=20000,AC301<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D301<Quickscan!$F$31,$R301,$S301),$R301)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K301<Quickscan!$H$31,$R301,$S301), $R301)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D301<Quickscan!$F$31,W301,X301),W301)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K301<Quickscan!$H$31,W301,X301), W301)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C301), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C301, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS301=Berekening!AT301),AND(AT301>=20000,AT301<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D301<Quickscan!$F$31,$T301,$U301),$T301)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K301<Quickscan!$H$31,$T301,$U301), $T301)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D301<Quickscan!$F$31,Y301,Z301),Y301)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K301<Quickscan!$H$31,Y301,Z301), Y301)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C301), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C301, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I301,P301)=I301,IF(Quickscan!$F$32<10.5,IF(D301>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K301>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C301<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1),0)","v":0},{"$f":"IFERROR(IF($C301<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1),0)","v":0},{"$f":"IFERROR(IF($C301<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ301=1,$BL301,$BK301),1),0)","v":0},{"$f":"IFERROR(IF($C301<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ301=1,$BL301,$BK301),1),0)","v":0},{"$f":"IFERROR(IF($C301<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ301=1,$BL301,$BK301),1),0)","v":0},{"$f":"IFERROR(IF($C301<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ301=1,$BL301,$BK301),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C301<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1),0)","v":0},{"$f":"IFERROR(IF($C301<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1),0)","v":0},{"$f":"IFERROR(IF($C301<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1),0)","v":0},{"$f":"IFERROR(IF($C301<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1),0)","v":0},{"$f":"IFERROR(IF($C301<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1),0)","v":0},{"$f":"IFERROR(IF($C301<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1),0)","v":0},null,{"$f":"IFERROR(IF($C301<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A300)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1),0)","v":0},{"$f":"IFERROR(IF($C301<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A300)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1),0)","v":0},{"$f":"IFERROR(IF($C301<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A300)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1),0)","v":0},{"$f":"IFERROR(IF($C301<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A300)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1),0)","v":0},{"$f":"IFERROR(IF($C301<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A300)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1),0)","v":0},{"$f":"IFERROR(IF($C301<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A300)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM301,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV301,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC301,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN301,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW301,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD301,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO301,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX301,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE301,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP301,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY301,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF301,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ301,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ301,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG301,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR301,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA301,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH301,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ301=1,$BL301,$BK301),1)","v":0},0,null,{"$f":"CR302+(AQ301-CR302*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ301-CR302*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR301*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ301,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ301,Berekening!BH301))-BS301","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A301,0,Berekening!CW301)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A301,0,Berekening!CY301)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ301,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ301,Berekening!BH301))-CP301","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A301,0,Berekening!DB301)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A301,0,Berekening!DD301)","v":0}]
[299,24.833333333333332,"2046-04-30",{"$f":"DAYS360(Quickscan!$F$28,C302)/360","v":66.330555555555549},{"$f":"IF(Quickscan!$F$32<10.5, IF(D302<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D302>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C302,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C302,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C302,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C302)/360","v":146.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K302<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K302>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C302,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C302,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C302, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC302, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC302,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC302,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC302,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB302=Berekening!AC302),AND(AC302>=20000,AC302<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D302<Quickscan!$F$31,$R302,$S302),$R302)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K302<Quickscan!$H$31,$R302,$S302), $R302)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D302<Quickscan!$F$31,W302,X302),W302)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K302<Quickscan!$H$31,W302,X302), W302)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C302), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C302, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS302=Berekening!AT302),AND(AT302>=20000,AT302<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D302<Quickscan!$F$31,$T302,$U302),$T302)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K302<Quickscan!$H$31,$T302,$U302), $T302)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D302<Quickscan!$F$31,Y302,Z302),Y302)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K302<Quickscan!$H$31,Y302,Z302), Y302)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C302), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C302, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I302,P302)=I302,IF(Quickscan!$F$32<10.5,IF(D302>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K302>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C302<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1),0)","v":0},{"$f":"IFERROR(IF($C302<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1),0)","v":0},{"$f":"IFERROR(IF($C302<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ302=1,$BL302,$BK302),1),0)","v":0},{"$f":"IFERROR(IF($C302<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ302=1,$BL302,$BK302),1),0)","v":0},{"$f":"IFERROR(IF($C302<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ302=1,$BL302,$BK302),1),0)","v":0},{"$f":"IFERROR(IF($C302<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ302=1,$BL302,$BK302),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C302<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1),0)","v":0},{"$f":"IFERROR(IF($C302<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1),0)","v":0},{"$f":"IFERROR(IF($C302<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1),0)","v":0},{"$f":"IFERROR(IF($C302<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1),0)","v":0},{"$f":"IFERROR(IF($C302<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1),0)","v":0},{"$f":"IFERROR(IF($C302<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1),0)","v":0},null,{"$f":"IFERROR(IF($C302<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A301)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1),0)","v":0},{"$f":"IFERROR(IF($C302<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A301)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1),0)","v":0},{"$f":"IFERROR(IF($C302<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A301)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1),0)","v":0},{"$f":"IFERROR(IF($C302<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A301)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1),0)","v":0},{"$f":"IFERROR(IF($C302<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A301)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1),0)","v":0},{"$f":"IFERROR(IF($C302<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A301)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM302,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV302,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC302,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN302,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW302,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD302,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO302,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX302,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE302,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP302,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY302,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF302,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ302,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ302,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG302,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR302,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA302,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH302,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ302=1,$BL302,$BK302),1)","v":0},0,null,{"$f":"CR303+(AQ302-CR303*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ302-CR303*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR302*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ302,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ302,Berekening!BH302))-BS302","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A302,0,Berekening!CW302)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A302,0,Berekening!CY302)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ302,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ302,Berekening!BH302))-CP302","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A302,0,Berekening!DB302)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A302,0,Berekening!DD302)","v":0}]
[300,24.916666666666668,"2046-05-31",{"$f":"DAYS360(Quickscan!$F$28,C303)/360","v":66.416666666666671},{"$f":"IF(Quickscan!$F$32<10.5, IF(D303<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D303>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C303,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C303,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C303,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C303)/360","v":146.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K303<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K303>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C303,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C303,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C303, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC303, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC303,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC303,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC303,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB303=Berekening!AC303),AND(AC303>=20000,AC303<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D303<Quickscan!$F$31,$R303,$S303),$R303)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K303<Quickscan!$H$31,$R303,$S303), $R303)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D303<Quickscan!$F$31,W303,X303),W303)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K303<Quickscan!$H$31,W303,X303), W303)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C303), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C303, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS303=Berekening!AT303),AND(AT303>=20000,AT303<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D303<Quickscan!$F$31,$T303,$U303),$T303)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K303<Quickscan!$H$31,$T303,$U303), $T303)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D303<Quickscan!$F$31,Y303,Z303),Y303)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K303<Quickscan!$H$31,Y303,Z303), Y303)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C303), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C303, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I303,P303)=I303,IF(Quickscan!$F$32<10.5,IF(D303>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K303>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C303<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1),0)","v":0},{"$f":"IFERROR(IF($C303<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1),0)","v":0},{"$f":"IFERROR(IF($C303<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ303=1,$BL303,$BK303),1),0)","v":0},{"$f":"IFERROR(IF($C303<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ303=1,$BL303,$BK303),1),0)","v":0},{"$f":"IFERROR(IF($C303<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ303=1,$BL303,$BK303),1),0)","v":0},{"$f":"IFERROR(IF($C303<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ303=1,$BL303,$BK303),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C303<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1),0)","v":0},{"$f":"IFERROR(IF($C303<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1),0)","v":0},{"$f":"IFERROR(IF($C303<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1),0)","v":0},{"$f":"IFERROR(IF($C303<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1),0)","v":0},{"$f":"IFERROR(IF($C303<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1),0)","v":0},{"$f":"IFERROR(IF($C303<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1),0)","v":0},null,{"$f":"IFERROR(IF($C303<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A302)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1),0)","v":0},{"$f":"IFERROR(IF($C303<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A302)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1),0)","v":0},{"$f":"IFERROR(IF($C303<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A302)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1),0)","v":0},{"$f":"IFERROR(IF($C303<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A302)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1),0)","v":0},{"$f":"IFERROR(IF($C303<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A302)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1),0)","v":0},{"$f":"IFERROR(IF($C303<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A302)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM303,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV303,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC303,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN303,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW303,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD303,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO303,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX303,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE303,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP303,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY303,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF303,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ303,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ303,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG303,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR303,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA303,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH303,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ303=1,$BL303,$BK303),1)","v":0},0,null,{"$f":"CR304+(AQ303-CR304*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ303-CR304*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR303*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ303,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ303,Berekening!BH303))-BS303","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A303,0,Berekening!CW303)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A303,0,Berekening!CY303)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ303,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ303,Berekening!BH303))-CP303","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A303,0,Berekening!DB303)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A303,0,Berekening!DD303)","v":0}]
[301,25,"2046-06-30",{"$f":"DAYS360(Quickscan!$F$28,C304)/360","v":66.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D304<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D304>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C304,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C304,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C304,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C304)/360","v":146.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K304<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K304>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C304,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C304,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C304, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC304, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC304,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC304,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC304,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB304=Berekening!AC304),AND(AC304>=20000,AC304<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D304<Quickscan!$F$31,$R304,$S304),$R304)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K304<Quickscan!$H$31,$R304,$S304), $R304)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D304<Quickscan!$F$31,W304,X304),W304)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K304<Quickscan!$H$31,W304,X304), W304)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C304), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C304, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS304=Berekening!AT304),AND(AT304>=20000,AT304<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D304<Quickscan!$F$31,$T304,$U304),$T304)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K304<Quickscan!$H$31,$T304,$U304), $T304)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D304<Quickscan!$F$31,Y304,Z304),Y304)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K304<Quickscan!$H$31,Y304,Z304), Y304)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C304), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C304, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I304,P304)=I304,IF(Quickscan!$F$32<10.5,IF(D304>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K304>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C304<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1),0)","v":0},{"$f":"IFERROR(IF($C304<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1),0)","v":0},{"$f":"IFERROR(IF($C304<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ304=1,$BL304,$BK304),1),0)","v":0},{"$f":"IFERROR(IF($C304<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ304=1,$BL304,$BK304),1),0)","v":0},{"$f":"IFERROR(IF($C304<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ304=1,$BL304,$BK304),1),0)","v":0},{"$f":"IFERROR(IF($C304<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ304=1,$BL304,$BK304),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C304<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1),0)","v":0},{"$f":"IFERROR(IF($C304<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1),0)","v":0},{"$f":"IFERROR(IF($C304<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1),0)","v":0},{"$f":"IFERROR(IF($C304<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1),0)","v":0},{"$f":"IFERROR(IF($C304<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1),0)","v":0},{"$f":"IFERROR(IF($C304<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1),0)","v":0},null,{"$f":"IFERROR(IF($C304<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A303)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1),0)","v":0},{"$f":"IFERROR(IF($C304<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A303)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1),0)","v":0},{"$f":"IFERROR(IF($C304<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A303)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1),0)","v":0},{"$f":"IFERROR(IF($C304<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A303)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1),0)","v":0},{"$f":"IFERROR(IF($C304<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A303)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1),0)","v":0},{"$f":"IFERROR(IF($C304<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A303)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM304,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV304,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC304,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN304,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW304,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD304,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO304,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX304,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE304,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP304,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY304,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF304,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ304,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ304,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG304,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR304,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA304,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH304,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ304=1,$BL304,$BK304),1)","v":0},0,null,{"$f":"CR305+(AQ304-CR305*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ304-CR305*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR304*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ304,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ304,Berekening!BH304))-BS304","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A304,0,Berekening!CW304)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A304,0,Berekening!CY304)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ304,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ304,Berekening!BH304))-CP304","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A304,0,Berekening!DB304)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A304,0,Berekening!DD304)","v":0}]
[302,25.083333333333332,"2046-07-31",{"$f":"DAYS360(Quickscan!$F$28,C305)/360","v":66.583333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D305<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D305>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C305,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C305,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C305,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C305)/360","v":146.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K305<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K305>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C305,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C305,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C305, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC305, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC305,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC305,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC305,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB305=Berekening!AC305),AND(AC305>=20000,AC305<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D305<Quickscan!$F$31,$R305,$S305),$R305)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K305<Quickscan!$H$31,$R305,$S305), $R305)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D305<Quickscan!$F$31,W305,X305),W305)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K305<Quickscan!$H$31,W305,X305), W305)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C305), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C305, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS305=Berekening!AT305),AND(AT305>=20000,AT305<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D305<Quickscan!$F$31,$T305,$U305),$T305)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K305<Quickscan!$H$31,$T305,$U305), $T305)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D305<Quickscan!$F$31,Y305,Z305),Y305)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K305<Quickscan!$H$31,Y305,Z305), Y305)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C305), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C305, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I305,P305)=I305,IF(Quickscan!$F$32<10.5,IF(D305>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K305>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C305<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1),0)","v":0},{"$f":"IFERROR(IF($C305<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1),0)","v":0},{"$f":"IFERROR(IF($C305<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ305=1,$BL305,$BK305),1),0)","v":0},{"$f":"IFERROR(IF($C305<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ305=1,$BL305,$BK305),1),0)","v":0},{"$f":"IFERROR(IF($C305<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ305=1,$BL305,$BK305),1),0)","v":0},{"$f":"IFERROR(IF($C305<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ305=1,$BL305,$BK305),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C305<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1),0)","v":0},{"$f":"IFERROR(IF($C305<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1),0)","v":0},{"$f":"IFERROR(IF($C305<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1),0)","v":0},{"$f":"IFERROR(IF($C305<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1),0)","v":0},{"$f":"IFERROR(IF($C305<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1),0)","v":0},{"$f":"IFERROR(IF($C305<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1),0)","v":0},null,{"$f":"IFERROR(IF($C305<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A304)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1),0)","v":0},{"$f":"IFERROR(IF($C305<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A304)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1),0)","v":0},{"$f":"IFERROR(IF($C305<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A304)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1),0)","v":0},{"$f":"IFERROR(IF($C305<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A304)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1),0)","v":0},{"$f":"IFERROR(IF($C305<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A304)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1),0)","v":0},{"$f":"IFERROR(IF($C305<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A304)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM305,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV305,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC305,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN305,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW305,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD305,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO305,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX305,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE305,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP305,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY305,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF305,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ305,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ305,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG305,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR305,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA305,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH305,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ305=1,$BL305,$BK305),1)","v":0},0,null,{"$f":"CR306+(AQ305-CR306*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ305-CR306*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR305*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ305,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ305,Berekening!BH305))-BS305","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A305,0,Berekening!CW305)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A305,0,Berekening!CY305)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ305,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ305,Berekening!BH305))-CP305","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A305,0,Berekening!DB305)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A305,0,Berekening!DD305)","v":0}]
[303,25.166666666666668,"2046-08-31",{"$f":"DAYS360(Quickscan!$F$28,C306)/360","v":66.666666666666671},{"$f":"IF(Quickscan!$F$32<10.5, IF(D306<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D306>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C306,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C306,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C306,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C306)/360","v":146.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K306<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K306>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C306,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C306,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C306, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC306, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC306,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC306,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC306,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB306=Berekening!AC306),AND(AC306>=20000,AC306<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D306<Quickscan!$F$31,$R306,$S306),$R306)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K306<Quickscan!$H$31,$R306,$S306), $R306)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D306<Quickscan!$F$31,W306,X306),W306)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K306<Quickscan!$H$31,W306,X306), W306)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C306), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C306, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS306=Berekening!AT306),AND(AT306>=20000,AT306<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D306<Quickscan!$F$31,$T306,$U306),$T306)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K306<Quickscan!$H$31,$T306,$U306), $T306)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D306<Quickscan!$F$31,Y306,Z306),Y306)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K306<Quickscan!$H$31,Y306,Z306), Y306)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C306), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C306, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I306,P306)=I306,IF(Quickscan!$F$32<10.5,IF(D306>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K306>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C306<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1),0)","v":0},{"$f":"IFERROR(IF($C306<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1),0)","v":0},{"$f":"IFERROR(IF($C306<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ306=1,$BL306,$BK306),1),0)","v":0},{"$f":"IFERROR(IF($C306<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ306=1,$BL306,$BK306),1),0)","v":0},{"$f":"IFERROR(IF($C306<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ306=1,$BL306,$BK306),1),0)","v":0},{"$f":"IFERROR(IF($C306<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ306=1,$BL306,$BK306),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C306<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1),0)","v":0},{"$f":"IFERROR(IF($C306<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1),0)","v":0},{"$f":"IFERROR(IF($C306<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1),0)","v":0},{"$f":"IFERROR(IF($C306<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1),0)","v":0},{"$f":"IFERROR(IF($C306<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1),0)","v":0},{"$f":"IFERROR(IF($C306<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1),0)","v":0},null,{"$f":"IFERROR(IF($C306<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A305)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1),0)","v":0},{"$f":"IFERROR(IF($C306<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A305)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1),0)","v":0},{"$f":"IFERROR(IF($C306<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A305)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1),0)","v":0},{"$f":"IFERROR(IF($C306<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A305)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1),0)","v":0},{"$f":"IFERROR(IF($C306<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A305)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1),0)","v":0},{"$f":"IFERROR(IF($C306<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A305)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM306,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV306,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC306,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN306,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW306,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD306,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO306,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX306,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE306,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP306,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY306,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF306,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ306,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ306,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG306,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR306,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA306,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH306,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ306=1,$BL306,$BK306),1)","v":0},0,null,{"$f":"CR307+(AQ306-CR307*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ306-CR307*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR306*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ306,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ306,Berekening!BH306))-BS306","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A306,0,Berekening!CW306)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A306,0,Berekening!CY306)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ306,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ306,Berekening!BH306))-CP306","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A306,0,Berekening!DB306)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A306,0,Berekening!DD306)","v":0}]
[304,25.25,"2046-09-30",{"$f":"DAYS360(Quickscan!$F$28,C307)/360","v":66.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D307<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D307>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C307,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C307,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C307,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C307)/360","v":146.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K307<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K307>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C307,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C307,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C307, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC307, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC307,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC307,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC307,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB307=Berekening!AC307),AND(AC307>=20000,AC307<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D307<Quickscan!$F$31,$R307,$S307),$R307)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K307<Quickscan!$H$31,$R307,$S307), $R307)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D307<Quickscan!$F$31,W307,X307),W307)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K307<Quickscan!$H$31,W307,X307), W307)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C307), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C307, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS307=Berekening!AT307),AND(AT307>=20000,AT307<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D307<Quickscan!$F$31,$T307,$U307),$T307)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K307<Quickscan!$H$31,$T307,$U307), $T307)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D307<Quickscan!$F$31,Y307,Z307),Y307)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K307<Quickscan!$H$31,Y307,Z307), Y307)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C307), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C307, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I307,P307)=I307,IF(Quickscan!$F$32<10.5,IF(D307>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K307>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C307<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1),0)","v":0},{"$f":"IFERROR(IF($C307<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1),0)","v":0},{"$f":"IFERROR(IF($C307<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ307=1,$BL307,$BK307),1),0)","v":0},{"$f":"IFERROR(IF($C307<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ307=1,$BL307,$BK307),1),0)","v":0},{"$f":"IFERROR(IF($C307<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ307=1,$BL307,$BK307),1),0)","v":0},{"$f":"IFERROR(IF($C307<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ307=1,$BL307,$BK307),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C307<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1),0)","v":0},{"$f":"IFERROR(IF($C307<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1),0)","v":0},{"$f":"IFERROR(IF($C307<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1),0)","v":0},{"$f":"IFERROR(IF($C307<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1),0)","v":0},{"$f":"IFERROR(IF($C307<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1),0)","v":0},{"$f":"IFERROR(IF($C307<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1),0)","v":0},null,{"$f":"IFERROR(IF($C307<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A306)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1),0)","v":0},{"$f":"IFERROR(IF($C307<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A306)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1),0)","v":0},{"$f":"IFERROR(IF($C307<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A306)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1),0)","v":0},{"$f":"IFERROR(IF($C307<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A306)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1),0)","v":0},{"$f":"IFERROR(IF($C307<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A306)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1),0)","v":0},{"$f":"IFERROR(IF($C307<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A306)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM307,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV307,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC307,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN307,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW307,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD307,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO307,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX307,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE307,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP307,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY307,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF307,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ307,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ307,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG307,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR307,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA307,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH307,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ307=1,$BL307,$BK307),1)","v":0},0,null,{"$f":"CR308+(AQ307-CR308*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ307-CR308*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR307*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ307,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ307,Berekening!BH307))-BS307","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A307,0,Berekening!CW307)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A307,0,Berekening!CY307)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ307,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ307,Berekening!BH307))-CP307","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A307,0,Berekening!DB307)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A307,0,Berekening!DD307)","v":0}]
[305,25.333333333333332,"2046-10-31",{"$f":"DAYS360(Quickscan!$F$28,C308)/360","v":66.833333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D308<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D308>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C308,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C308,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C308,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C308)/360","v":146.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K308<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K308>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C308,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C308,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C308, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC308, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC308,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC308,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC308,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB308=Berekening!AC308),AND(AC308>=20000,AC308<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D308<Quickscan!$F$31,$R308,$S308),$R308)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K308<Quickscan!$H$31,$R308,$S308), $R308)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D308<Quickscan!$F$31,W308,X308),W308)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K308<Quickscan!$H$31,W308,X308), W308)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C308), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C308, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS308=Berekening!AT308),AND(AT308>=20000,AT308<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D308<Quickscan!$F$31,$T308,$U308),$T308)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K308<Quickscan!$H$31,$T308,$U308), $T308)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D308<Quickscan!$F$31,Y308,Z308),Y308)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K308<Quickscan!$H$31,Y308,Z308), Y308)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C308), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C308, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I308,P308)=I308,IF(Quickscan!$F$32<10.5,IF(D308>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K308>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C308<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1),0)","v":0},{"$f":"IFERROR(IF($C308<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1),0)","v":0},{"$f":"IFERROR(IF($C308<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ308=1,$BL308,$BK308),1),0)","v":0},{"$f":"IFERROR(IF($C308<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ308=1,$BL308,$BK308),1),0)","v":0},{"$f":"IFERROR(IF($C308<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ308=1,$BL308,$BK308),1),0)","v":0},{"$f":"IFERROR(IF($C308<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ308=1,$BL308,$BK308),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C308<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1),0)","v":0},{"$f":"IFERROR(IF($C308<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1),0)","v":0},{"$f":"IFERROR(IF($C308<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1),0)","v":0},{"$f":"IFERROR(IF($C308<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1),0)","v":0},{"$f":"IFERROR(IF($C308<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1),0)","v":0},{"$f":"IFERROR(IF($C308<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1),0)","v":0},null,{"$f":"IFERROR(IF($C308<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A307)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1),0)","v":0},{"$f":"IFERROR(IF($C308<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A307)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1),0)","v":0},{"$f":"IFERROR(IF($C308<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A307)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1),0)","v":0},{"$f":"IFERROR(IF($C308<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A307)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1),0)","v":0},{"$f":"IFERROR(IF($C308<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A307)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1),0)","v":0},{"$f":"IFERROR(IF($C308<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A307)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM308,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV308,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC308,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN308,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW308,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD308,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO308,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX308,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE308,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP308,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY308,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF308,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ308,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ308,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG308,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR308,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA308,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH308,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ308=1,$BL308,$BK308),1)","v":0},0,null,{"$f":"CR309+(AQ308-CR309*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ308-CR309*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR308*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ308,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ308,Berekening!BH308))-BS308","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A308,0,Berekening!CW308)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A308,0,Berekening!CY308)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ308,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ308,Berekening!BH308))-CP308","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A308,0,Berekening!DB308)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A308,0,Berekening!DD308)","v":0}]
[306,25.416666666666668,"2046-11-30",{"$f":"DAYS360(Quickscan!$F$28,C309)/360","v":66.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D309<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D309>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C309,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C309,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C309,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C309)/360","v":146.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K309<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K309>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C309,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C309,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C309, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC309, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC309,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC309,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC309,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB309=Berekening!AC309),AND(AC309>=20000,AC309<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D309<Quickscan!$F$31,$R309,$S309),$R309)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K309<Quickscan!$H$31,$R309,$S309), $R309)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D309<Quickscan!$F$31,W309,X309),W309)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K309<Quickscan!$H$31,W309,X309), W309)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C309), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C309, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS309=Berekening!AT309),AND(AT309>=20000,AT309<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D309<Quickscan!$F$31,$T309,$U309),$T309)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K309<Quickscan!$H$31,$T309,$U309), $T309)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D309<Quickscan!$F$31,Y309,Z309),Y309)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K309<Quickscan!$H$31,Y309,Z309), Y309)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C309), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C309, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I309,P309)=I309,IF(Quickscan!$F$32<10.5,IF(D309>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K309>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C309<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1),0)","v":0},{"$f":"IFERROR(IF($C309<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1),0)","v":0},{"$f":"IFERROR(IF($C309<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ309=1,$BL309,$BK309),1),0)","v":0},{"$f":"IFERROR(IF($C309<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ309=1,$BL309,$BK309),1),0)","v":0},{"$f":"IFERROR(IF($C309<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ309=1,$BL309,$BK309),1),0)","v":0},{"$f":"IFERROR(IF($C309<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ309=1,$BL309,$BK309),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C309<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1),0)","v":0},{"$f":"IFERROR(IF($C309<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1),0)","v":0},{"$f":"IFERROR(IF($C309<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1),0)","v":0},{"$f":"IFERROR(IF($C309<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1),0)","v":0},{"$f":"IFERROR(IF($C309<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1),0)","v":0},{"$f":"IFERROR(IF($C309<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1),0)","v":0},null,{"$f":"IFERROR(IF($C309<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A308)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1),0)","v":0},{"$f":"IFERROR(IF($C309<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A308)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1),0)","v":0},{"$f":"IFERROR(IF($C309<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A308)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1),0)","v":0},{"$f":"IFERROR(IF($C309<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A308)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1),0)","v":0},{"$f":"IFERROR(IF($C309<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A308)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1),0)","v":0},{"$f":"IFERROR(IF($C309<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A308)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM309,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV309,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC309,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN309,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW309,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD309,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO309,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX309,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE309,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP309,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY309,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF309,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ309,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ309,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG309,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR309,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA309,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH309,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ309=1,$BL309,$BK309),1)","v":0},0,null,{"$f":"CR310+(AQ309-CR310*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ309-CR310*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR309*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ309,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ309,Berekening!BH309))-BS309","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A309,0,Berekening!CW309)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A309,0,Berekening!CY309)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ309,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ309,Berekening!BH309))-CP309","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A309,0,Berekening!DB309)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A309,0,Berekening!DD309)","v":0}]
[307,25.5,"2046-12-31",{"$f":"DAYS360(Quickscan!$F$28,C310)/360","v":67},{"$f":"IF(Quickscan!$F$32<10.5, IF(D310<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D310>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C310,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C310,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C310,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C310)/360","v":147.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K310<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K310>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C310,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C310,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C310, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC310, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC310,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC310,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC310,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB310=Berekening!AC310),AND(AC310>=20000,AC310<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D310<Quickscan!$F$31,$R310,$S310),$R310)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K310<Quickscan!$H$31,$R310,$S310), $R310)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D310<Quickscan!$F$31,W310,X310),W310)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K310<Quickscan!$H$31,W310,X310), W310)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C310), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C310, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS310=Berekening!AT310),AND(AT310>=20000,AT310<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D310<Quickscan!$F$31,$T310,$U310),$T310)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K310<Quickscan!$H$31,$T310,$U310), $T310)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D310<Quickscan!$F$31,Y310,Z310),Y310)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K310<Quickscan!$H$31,Y310,Z310), Y310)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C310), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C310, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I310,P310)=I310,IF(Quickscan!$F$32<10.5,IF(D310>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K310>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C310<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1),0)","v":0},{"$f":"IFERROR(IF($C310<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1),0)","v":0},{"$f":"IFERROR(IF($C310<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ310=1,$BL310,$BK310),1),0)","v":0},{"$f":"IFERROR(IF($C310<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ310=1,$BL310,$BK310),1),0)","v":0},{"$f":"IFERROR(IF($C310<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ310=1,$BL310,$BK310),1),0)","v":0},{"$f":"IFERROR(IF($C310<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ310=1,$BL310,$BK310),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C310<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1),0)","v":0},{"$f":"IFERROR(IF($C310<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1),0)","v":0},{"$f":"IFERROR(IF($C310<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1),0)","v":0},{"$f":"IFERROR(IF($C310<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1),0)","v":0},{"$f":"IFERROR(IF($C310<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1),0)","v":0},{"$f":"IFERROR(IF($C310<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1),0)","v":0},null,{"$f":"IFERROR(IF($C310<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A309)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1),0)","v":0},{"$f":"IFERROR(IF($C310<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A309)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1),0)","v":0},{"$f":"IFERROR(IF($C310<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A309)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1),0)","v":0},{"$f":"IFERROR(IF($C310<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A309)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1),0)","v":0},{"$f":"IFERROR(IF($C310<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A309)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1),0)","v":0},{"$f":"IFERROR(IF($C310<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A309)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM310,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV310,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC310,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN310,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW310,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD310,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO310,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX310,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE310,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP310,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY310,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF310,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ310,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ310,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG310,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR310,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA310,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH310,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ310=1,$BL310,$BK310),1)","v":0},0,null,{"$f":"CR311+(AQ310-CR311*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ310-CR311*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR310*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ310,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ310,Berekening!BH310))-BS310","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A310,0,Berekening!CW310)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A310,0,Berekening!CY310)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ310,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ310,Berekening!BH310))-CP310","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A310,0,Berekening!DB310)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A310,0,Berekening!DD310)","v":0}]
[308,25.583333333333332,"2047-01-31",{"$f":"DAYS360(Quickscan!$F$28,C311)/360","v":67.083333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D311<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D311>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C311,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C311,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C311,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C311)/360","v":147.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K311<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K311>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C311,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C311,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C311, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC311, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC311,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC311,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC311,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB311=Berekening!AC311),AND(AC311>=20000,AC311<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D311<Quickscan!$F$31,$R311,$S311),$R311)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K311<Quickscan!$H$31,$R311,$S311), $R311)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D311<Quickscan!$F$31,W311,X311),W311)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K311<Quickscan!$H$31,W311,X311), W311)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C311), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C311, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS311=Berekening!AT311),AND(AT311>=20000,AT311<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D311<Quickscan!$F$31,$T311,$U311),$T311)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K311<Quickscan!$H$31,$T311,$U311), $T311)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D311<Quickscan!$F$31,Y311,Z311),Y311)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K311<Quickscan!$H$31,Y311,Z311), Y311)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C311), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C311, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I311,P311)=I311,IF(Quickscan!$F$32<10.5,IF(D311>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K311>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C311<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1),0)","v":0},{"$f":"IFERROR(IF($C311<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1),0)","v":0},{"$f":"IFERROR(IF($C311<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ311=1,$BL311,$BK311),1),0)","v":0},{"$f":"IFERROR(IF($C311<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ311=1,$BL311,$BK311),1),0)","v":0},{"$f":"IFERROR(IF($C311<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ311=1,$BL311,$BK311),1),0)","v":0},{"$f":"IFERROR(IF($C311<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ311=1,$BL311,$BK311),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C311<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1),0)","v":0},{"$f":"IFERROR(IF($C311<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1),0)","v":0},{"$f":"IFERROR(IF($C311<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1),0)","v":0},{"$f":"IFERROR(IF($C311<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1),0)","v":0},{"$f":"IFERROR(IF($C311<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1),0)","v":0},{"$f":"IFERROR(IF($C311<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1),0)","v":0},null,{"$f":"IFERROR(IF($C311<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A310)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1),0)","v":0},{"$f":"IFERROR(IF($C311<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A310)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1),0)","v":0},{"$f":"IFERROR(IF($C311<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A310)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1),0)","v":0},{"$f":"IFERROR(IF($C311<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A310)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1),0)","v":0},{"$f":"IFERROR(IF($C311<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A310)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1),0)","v":0},{"$f":"IFERROR(IF($C311<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A310)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM311,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV311,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC311,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN311,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW311,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD311,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO311,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX311,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE311,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP311,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY311,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF311,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ311,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ311,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG311,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR311,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA311,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH311,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ311=1,$BL311,$BK311),1)","v":0},0,null,{"$f":"CR312+(AQ311-CR312*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ311-CR312*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR311*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ311,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ311,Berekening!BH311))-BS311","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A311,0,Berekening!CW311)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A311,0,Berekening!CY311)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ311,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ311,Berekening!BH311))-CP311","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A311,0,Berekening!DB311)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A311,0,Berekening!DD311)","v":0}]
[309,25.666666666666668,"2047-02-28",{"$f":"DAYS360(Quickscan!$F$28,C312)/360","v":67.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D312<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D312>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C312,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C312,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C312,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C312)/360","v":147.1611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K312<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K312>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C312,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C312,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C312, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC312, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC312,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC312,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC312,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB312=Berekening!AC312),AND(AC312>=20000,AC312<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D312<Quickscan!$F$31,$R312,$S312),$R312)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K312<Quickscan!$H$31,$R312,$S312), $R312)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D312<Quickscan!$F$31,W312,X312),W312)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K312<Quickscan!$H$31,W312,X312), W312)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C312), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C312, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS312=Berekening!AT312),AND(AT312>=20000,AT312<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D312<Quickscan!$F$31,$T312,$U312),$T312)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K312<Quickscan!$H$31,$T312,$U312), $T312)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D312<Quickscan!$F$31,Y312,Z312),Y312)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K312<Quickscan!$H$31,Y312,Z312), Y312)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C312), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C312, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I312,P312)=I312,IF(Quickscan!$F$32<10.5,IF(D312>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K312>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C312<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1),0)","v":0},{"$f":"IFERROR(IF($C312<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1),0)","v":0},{"$f":"IFERROR(IF($C312<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ312=1,$BL312,$BK312),1),0)","v":0},{"$f":"IFERROR(IF($C312<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ312=1,$BL312,$BK312),1),0)","v":0},{"$f":"IFERROR(IF($C312<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ312=1,$BL312,$BK312),1),0)","v":0},{"$f":"IFERROR(IF($C312<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ312=1,$BL312,$BK312),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C312<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1),0)","v":0},{"$f":"IFERROR(IF($C312<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1),0)","v":0},{"$f":"IFERROR(IF($C312<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1),0)","v":0},{"$f":"IFERROR(IF($C312<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1),0)","v":0},{"$f":"IFERROR(IF($C312<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1),0)","v":0},{"$f":"IFERROR(IF($C312<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1),0)","v":0},null,{"$f":"IFERROR(IF($C312<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A311)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1),0)","v":0},{"$f":"IFERROR(IF($C312<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A311)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1),0)","v":0},{"$f":"IFERROR(IF($C312<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A311)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1),0)","v":0},{"$f":"IFERROR(IF($C312<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A311)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1),0)","v":0},{"$f":"IFERROR(IF($C312<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A311)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1),0)","v":0},{"$f":"IFERROR(IF($C312<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A311)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM312,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV312,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC312,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN312,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW312,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD312,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO312,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX312,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE312,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP312,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY312,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF312,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ312,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ312,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG312,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR312,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA312,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH312,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ312=1,$BL312,$BK312),1)","v":0},0,null,{"$f":"CR313+(AQ312-CR313*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ312-CR313*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR312*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ312,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ312,Berekening!BH312))-BS312","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A312,0,Berekening!CW312)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A312,0,Berekening!CY312)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ312,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ312,Berekening!BH312))-CP312","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A312,0,Berekening!DB312)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A312,0,Berekening!DD312)","v":0}]
[310,25.75,"2047-03-31",{"$f":"DAYS360(Quickscan!$F$28,C313)/360","v":67.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D313<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D313>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C313,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C313,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C313,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C313)/360","v":147.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K313<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K313>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C313,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C313,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C313, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC313, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC313,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC313,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC313,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB313=Berekening!AC313),AND(AC313>=20000,AC313<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D313<Quickscan!$F$31,$R313,$S313),$R313)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K313<Quickscan!$H$31,$R313,$S313), $R313)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D313<Quickscan!$F$31,W313,X313),W313)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K313<Quickscan!$H$31,W313,X313), W313)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C313), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C313, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS313=Berekening!AT313),AND(AT313>=20000,AT313<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D313<Quickscan!$F$31,$T313,$U313),$T313)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K313<Quickscan!$H$31,$T313,$U313), $T313)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D313<Quickscan!$F$31,Y313,Z313),Y313)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K313<Quickscan!$H$31,Y313,Z313), Y313)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C313), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C313, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I313,P313)=I313,IF(Quickscan!$F$32<10.5,IF(D313>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K313>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C313<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1),0)","v":0},{"$f":"IFERROR(IF($C313<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1),0)","v":0},{"$f":"IFERROR(IF($C313<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ313=1,$BL313,$BK313),1),0)","v":0},{"$f":"IFERROR(IF($C313<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ313=1,$BL313,$BK313),1),0)","v":0},{"$f":"IFERROR(IF($C313<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ313=1,$BL313,$BK313),1),0)","v":0},{"$f":"IFERROR(IF($C313<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ313=1,$BL313,$BK313),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C313<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1),0)","v":0},{"$f":"IFERROR(IF($C313<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1),0)","v":0},{"$f":"IFERROR(IF($C313<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1),0)","v":0},{"$f":"IFERROR(IF($C313<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1),0)","v":0},{"$f":"IFERROR(IF($C313<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1),0)","v":0},{"$f":"IFERROR(IF($C313<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1),0)","v":0},null,{"$f":"IFERROR(IF($C313<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A312)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1),0)","v":0},{"$f":"IFERROR(IF($C313<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A312)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1),0)","v":0},{"$f":"IFERROR(IF($C313<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A312)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1),0)","v":0},{"$f":"IFERROR(IF($C313<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A312)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1),0)","v":0},{"$f":"IFERROR(IF($C313<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A312)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1),0)","v":0},{"$f":"IFERROR(IF($C313<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A312)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM313,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV313,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC313,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN313,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW313,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD313,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO313,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX313,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE313,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP313,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY313,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF313,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ313,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ313,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG313,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR313,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA313,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH313,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ313=1,$BL313,$BK313),1)","v":0},0,null,{"$f":"CR314+(AQ313-CR314*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ313-CR314*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR313*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ313,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ313,Berekening!BH313))-BS313","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A313,0,Berekening!CW313)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A313,0,Berekening!CY313)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ313,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ313,Berekening!BH313))-CP313","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A313,0,Berekening!DB313)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A313,0,Berekening!DD313)","v":0}]
[311,25.833333333333332,"2047-04-30",{"$f":"DAYS360(Quickscan!$F$28,C314)/360","v":67.330555555555549},{"$f":"IF(Quickscan!$F$32<10.5, IF(D314<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D314>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C314,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C314,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C314,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C314)/360","v":147.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K314<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K314>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C314,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C314,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C314, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC314, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC314,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC314,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC314,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB314=Berekening!AC314),AND(AC314>=20000,AC314<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D314<Quickscan!$F$31,$R314,$S314),$R314)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K314<Quickscan!$H$31,$R314,$S314), $R314)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D314<Quickscan!$F$31,W314,X314),W314)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K314<Quickscan!$H$31,W314,X314), W314)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C314), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C314, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS314=Berekening!AT314),AND(AT314>=20000,AT314<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D314<Quickscan!$F$31,$T314,$U314),$T314)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K314<Quickscan!$H$31,$T314,$U314), $T314)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D314<Quickscan!$F$31,Y314,Z314),Y314)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K314<Quickscan!$H$31,Y314,Z314), Y314)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C314), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C314, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I314,P314)=I314,IF(Quickscan!$F$32<10.5,IF(D314>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K314>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C314<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1),0)","v":0},{"$f":"IFERROR(IF($C314<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1),0)","v":0},{"$f":"IFERROR(IF($C314<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ314=1,$BL314,$BK314),1),0)","v":0},{"$f":"IFERROR(IF($C314<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ314=1,$BL314,$BK314),1),0)","v":0},{"$f":"IFERROR(IF($C314<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ314=1,$BL314,$BK314),1),0)","v":0},{"$f":"IFERROR(IF($C314<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ314=1,$BL314,$BK314),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C314<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1),0)","v":0},{"$f":"IFERROR(IF($C314<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1),0)","v":0},{"$f":"IFERROR(IF($C314<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1),0)","v":0},{"$f":"IFERROR(IF($C314<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1),0)","v":0},{"$f":"IFERROR(IF($C314<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1),0)","v":0},{"$f":"IFERROR(IF($C314<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1),0)","v":0},null,{"$f":"IFERROR(IF($C314<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A313)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1),0)","v":0},{"$f":"IFERROR(IF($C314<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A313)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1),0)","v":0},{"$f":"IFERROR(IF($C314<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A313)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1),0)","v":0},{"$f":"IFERROR(IF($C314<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A313)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1),0)","v":0},{"$f":"IFERROR(IF($C314<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A313)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1),0)","v":0},{"$f":"IFERROR(IF($C314<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A313)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM314,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV314,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC314,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN314,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW314,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD314,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO314,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX314,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE314,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP314,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY314,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF314,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ314,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ314,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG314,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR314,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA314,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH314,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ314=1,$BL314,$BK314),1)","v":0},0,null,{"$f":"CR315+(AQ314-CR315*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ314-CR315*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR314*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ314,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ314,Berekening!BH314))-BS314","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A314,0,Berekening!CW314)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A314,0,Berekening!CY314)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ314,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ314,Berekening!BH314))-CP314","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A314,0,Berekening!DB314)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A314,0,Berekening!DD314)","v":0}]
[312,25.916666666666668,"2047-05-31",{"$f":"DAYS360(Quickscan!$F$28,C315)/360","v":67.416666666666671},{"$f":"IF(Quickscan!$F$32<10.5, IF(D315<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D315>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C315,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C315,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C315,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C315)/360","v":147.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K315<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K315>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C315,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C315,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C315, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC315, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC315,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC315,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC315,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB315=Berekening!AC315),AND(AC315>=20000,AC315<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D315<Quickscan!$F$31,$R315,$S315),$R315)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K315<Quickscan!$H$31,$R315,$S315), $R315)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D315<Quickscan!$F$31,W315,X315),W315)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K315<Quickscan!$H$31,W315,X315), W315)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C315), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C315, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS315=Berekening!AT315),AND(AT315>=20000,AT315<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D315<Quickscan!$F$31,$T315,$U315),$T315)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K315<Quickscan!$H$31,$T315,$U315), $T315)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D315<Quickscan!$F$31,Y315,Z315),Y315)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K315<Quickscan!$H$31,Y315,Z315), Y315)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C315), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C315, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I315,P315)=I315,IF(Quickscan!$F$32<10.5,IF(D315>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K315>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C315<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1),0)","v":0},{"$f":"IFERROR(IF($C315<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1),0)","v":0},{"$f":"IFERROR(IF($C315<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ315=1,$BL315,$BK315),1),0)","v":0},{"$f":"IFERROR(IF($C315<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ315=1,$BL315,$BK315),1),0)","v":0},{"$f":"IFERROR(IF($C315<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ315=1,$BL315,$BK315),1),0)","v":0},{"$f":"IFERROR(IF($C315<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ315=1,$BL315,$BK315),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C315<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1),0)","v":0},{"$f":"IFERROR(IF($C315<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1),0)","v":0},{"$f":"IFERROR(IF($C315<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1),0)","v":0},{"$f":"IFERROR(IF($C315<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1),0)","v":0},{"$f":"IFERROR(IF($C315<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1),0)","v":0},{"$f":"IFERROR(IF($C315<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1),0)","v":0},null,{"$f":"IFERROR(IF($C315<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A314)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1),0)","v":0},{"$f":"IFERROR(IF($C315<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A314)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1),0)","v":0},{"$f":"IFERROR(IF($C315<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A314)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1),0)","v":0},{"$f":"IFERROR(IF($C315<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A314)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1),0)","v":0},{"$f":"IFERROR(IF($C315<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A314)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1),0)","v":0},{"$f":"IFERROR(IF($C315<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A314)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM315,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV315,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC315,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN315,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW315,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD315,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO315,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX315,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE315,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP315,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY315,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF315,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ315,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ315,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG315,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR315,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA315,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH315,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ315=1,$BL315,$BK315),1)","v":0},0,null,{"$f":"CR316+(AQ315-CR316*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ315-CR316*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR315*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ315,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ315,Berekening!BH315))-BS315","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A315,0,Berekening!CW315)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A315,0,Berekening!CY315)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ315,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ315,Berekening!BH315))-CP315","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A315,0,Berekening!DB315)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A315,0,Berekening!DD315)","v":0}]
[313,26,"2047-06-30",{"$f":"DAYS360(Quickscan!$F$28,C316)/360","v":67.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D316<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D316>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C316,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C316,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C316,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C316)/360","v":147.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K316<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K316>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C316,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C316,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C316, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC316, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC316,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC316,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC316,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB316=Berekening!AC316),AND(AC316>=20000,AC316<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D316<Quickscan!$F$31,$R316,$S316),$R316)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K316<Quickscan!$H$31,$R316,$S316), $R316)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D316<Quickscan!$F$31,W316,X316),W316)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K316<Quickscan!$H$31,W316,X316), W316)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C316), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C316, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS316=Berekening!AT316),AND(AT316>=20000,AT316<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D316<Quickscan!$F$31,$T316,$U316),$T316)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K316<Quickscan!$H$31,$T316,$U316), $T316)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D316<Quickscan!$F$31,Y316,Z316),Y316)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K316<Quickscan!$H$31,Y316,Z316), Y316)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C316), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C316, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I316,P316)=I316,IF(Quickscan!$F$32<10.5,IF(D316>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K316>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C316<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1),0)","v":0},{"$f":"IFERROR(IF($C316<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1),0)","v":0},{"$f":"IFERROR(IF($C316<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ316=1,$BL316,$BK316),1),0)","v":0},{"$f":"IFERROR(IF($C316<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ316=1,$BL316,$BK316),1),0)","v":0},{"$f":"IFERROR(IF($C316<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ316=1,$BL316,$BK316),1),0)","v":0},{"$f":"IFERROR(IF($C316<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ316=1,$BL316,$BK316),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C316<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1),0)","v":0},{"$f":"IFERROR(IF($C316<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1),0)","v":0},{"$f":"IFERROR(IF($C316<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1),0)","v":0},{"$f":"IFERROR(IF($C316<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1),0)","v":0},{"$f":"IFERROR(IF($C316<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1),0)","v":0},{"$f":"IFERROR(IF($C316<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1),0)","v":0},null,{"$f":"IFERROR(IF($C316<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A315)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1),0)","v":0},{"$f":"IFERROR(IF($C316<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A315)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1),0)","v":0},{"$f":"IFERROR(IF($C316<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A315)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1),0)","v":0},{"$f":"IFERROR(IF($C316<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A315)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1),0)","v":0},{"$f":"IFERROR(IF($C316<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A315)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1),0)","v":0},{"$f":"IFERROR(IF($C316<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A315)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM316,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV316,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC316,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN316,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW316,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD316,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO316,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX316,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE316,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP316,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY316,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF316,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ316,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ316,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG316,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR316,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA316,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH316,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ316=1,$BL316,$BK316),1)","v":0},0,null,{"$f":"CR317+(AQ316-CR317*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ316-CR317*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR316*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ316,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ316,Berekening!BH316))-BS316","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A316,0,Berekening!CW316)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A316,0,Berekening!CY316)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ316,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ316,Berekening!BH316))-CP316","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A316,0,Berekening!DB316)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A316,0,Berekening!DD316)","v":0}]
[314,26.083333333333332,"2047-07-31",{"$f":"DAYS360(Quickscan!$F$28,C317)/360","v":67.583333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D317<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D317>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C317,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C317,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C317,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C317)/360","v":147.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K317<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K317>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C317,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C317,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C317, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC317, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC317,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC317,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC317,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB317=Berekening!AC317),AND(AC317>=20000,AC317<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D317<Quickscan!$F$31,$R317,$S317),$R317)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K317<Quickscan!$H$31,$R317,$S317), $R317)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D317<Quickscan!$F$31,W317,X317),W317)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K317<Quickscan!$H$31,W317,X317), W317)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C317), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C317, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS317=Berekening!AT317),AND(AT317>=20000,AT317<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D317<Quickscan!$F$31,$T317,$U317),$T317)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K317<Quickscan!$H$31,$T317,$U317), $T317)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D317<Quickscan!$F$31,Y317,Z317),Y317)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K317<Quickscan!$H$31,Y317,Z317), Y317)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C317), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C317, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I317,P317)=I317,IF(Quickscan!$F$32<10.5,IF(D317>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K317>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C317<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1),0)","v":0},{"$f":"IFERROR(IF($C317<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1),0)","v":0},{"$f":"IFERROR(IF($C317<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ317=1,$BL317,$BK317),1),0)","v":0},{"$f":"IFERROR(IF($C317<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ317=1,$BL317,$BK317),1),0)","v":0},{"$f":"IFERROR(IF($C317<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ317=1,$BL317,$BK317),1),0)","v":0},{"$f":"IFERROR(IF($C317<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ317=1,$BL317,$BK317),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C317<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1),0)","v":0},{"$f":"IFERROR(IF($C317<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1),0)","v":0},{"$f":"IFERROR(IF($C317<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1),0)","v":0},{"$f":"IFERROR(IF($C317<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1),0)","v":0},{"$f":"IFERROR(IF($C317<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1),0)","v":0},{"$f":"IFERROR(IF($C317<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1),0)","v":0},null,{"$f":"IFERROR(IF($C317<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A316)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1),0)","v":0},{"$f":"IFERROR(IF($C317<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A316)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1),0)","v":0},{"$f":"IFERROR(IF($C317<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A316)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1),0)","v":0},{"$f":"IFERROR(IF($C317<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A316)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1),0)","v":0},{"$f":"IFERROR(IF($C317<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A316)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1),0)","v":0},{"$f":"IFERROR(IF($C317<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A316)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM317,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV317,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC317,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN317,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW317,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD317,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO317,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX317,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE317,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP317,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY317,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF317,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ317,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ317,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG317,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR317,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA317,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH317,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ317=1,$BL317,$BK317),1)","v":0},0,null,{"$f":"CR318+(AQ317-CR318*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ317-CR318*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR317*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ317,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ317,Berekening!BH317))-BS317","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A317,0,Berekening!CW317)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A317,0,Berekening!CY317)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ317,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ317,Berekening!BH317))-CP317","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A317,0,Berekening!DB317)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A317,0,Berekening!DD317)","v":0}]
[315,26.166666666666668,"2047-08-31",{"$f":"DAYS360(Quickscan!$F$28,C318)/360","v":67.666666666666671},{"$f":"IF(Quickscan!$F$32<10.5, IF(D318<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D318>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C318,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C318,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C318,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C318)/360","v":147.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K318<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K318>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C318,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C318,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C318, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC318, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC318,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC318,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC318,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB318=Berekening!AC318),AND(AC318>=20000,AC318<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D318<Quickscan!$F$31,$R318,$S318),$R318)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K318<Quickscan!$H$31,$R318,$S318), $R318)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D318<Quickscan!$F$31,W318,X318),W318)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K318<Quickscan!$H$31,W318,X318), W318)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C318), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C318, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS318=Berekening!AT318),AND(AT318>=20000,AT318<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D318<Quickscan!$F$31,$T318,$U318),$T318)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K318<Quickscan!$H$31,$T318,$U318), $T318)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D318<Quickscan!$F$31,Y318,Z318),Y318)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K318<Quickscan!$H$31,Y318,Z318), Y318)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C318), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C318, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I318,P318)=I318,IF(Quickscan!$F$32<10.5,IF(D318>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K318>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C318<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1),0)","v":0},{"$f":"IFERROR(IF($C318<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1),0)","v":0},{"$f":"IFERROR(IF($C318<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ318=1,$BL318,$BK318),1),0)","v":0},{"$f":"IFERROR(IF($C318<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ318=1,$BL318,$BK318),1),0)","v":0},{"$f":"IFERROR(IF($C318<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ318=1,$BL318,$BK318),1),0)","v":0},{"$f":"IFERROR(IF($C318<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ318=1,$BL318,$BK318),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C318<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1),0)","v":0},{"$f":"IFERROR(IF($C318<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1),0)","v":0},{"$f":"IFERROR(IF($C318<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1),0)","v":0},{"$f":"IFERROR(IF($C318<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1),0)","v":0},{"$f":"IFERROR(IF($C318<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1),0)","v":0},{"$f":"IFERROR(IF($C318<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1),0)","v":0},null,{"$f":"IFERROR(IF($C318<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A317)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1),0)","v":0},{"$f":"IFERROR(IF($C318<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A317)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1),0)","v":0},{"$f":"IFERROR(IF($C318<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A317)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1),0)","v":0},{"$f":"IFERROR(IF($C318<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A317)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1),0)","v":0},{"$f":"IFERROR(IF($C318<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A317)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1),0)","v":0},{"$f":"IFERROR(IF($C318<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A317)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM318,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV318,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC318,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN318,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW318,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD318,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO318,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX318,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE318,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP318,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY318,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF318,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ318,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ318,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG318,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR318,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA318,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH318,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ318=1,$BL318,$BK318),1)","v":0},0,null,{"$f":"CR319+(AQ318-CR319*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ318-CR319*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR318*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ318,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ318,Berekening!BH318))-BS318","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A318,0,Berekening!CW318)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A318,0,Berekening!CY318)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ318,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ318,Berekening!BH318))-CP318","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A318,0,Berekening!DB318)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A318,0,Berekening!DD318)","v":0}]
[316,26.25,"2047-09-30",{"$f":"DAYS360(Quickscan!$F$28,C319)/360","v":67.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D319<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D319>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C319,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C319,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C319,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C319)/360","v":147.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K319<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K319>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C319,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C319,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C319, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC319, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC319,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC319,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC319,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB319=Berekening!AC319),AND(AC319>=20000,AC319<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D319<Quickscan!$F$31,$R319,$S319),$R319)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K319<Quickscan!$H$31,$R319,$S319), $R319)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D319<Quickscan!$F$31,W319,X319),W319)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K319<Quickscan!$H$31,W319,X319), W319)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C319), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C319, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS319=Berekening!AT319),AND(AT319>=20000,AT319<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D319<Quickscan!$F$31,$T319,$U319),$T319)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K319<Quickscan!$H$31,$T319,$U319), $T319)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D319<Quickscan!$F$31,Y319,Z319),Y319)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K319<Quickscan!$H$31,Y319,Z319), Y319)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C319), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C319, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I319,P319)=I319,IF(Quickscan!$F$32<10.5,IF(D319>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K319>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C319<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1),0)","v":0},{"$f":"IFERROR(IF($C319<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1),0)","v":0},{"$f":"IFERROR(IF($C319<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ319=1,$BL319,$BK319),1),0)","v":0},{"$f":"IFERROR(IF($C319<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ319=1,$BL319,$BK319),1),0)","v":0},{"$f":"IFERROR(IF($C319<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ319=1,$BL319,$BK319),1),0)","v":0},{"$f":"IFERROR(IF($C319<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ319=1,$BL319,$BK319),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C319<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1),0)","v":0},{"$f":"IFERROR(IF($C319<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1),0)","v":0},{"$f":"IFERROR(IF($C319<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1),0)","v":0},{"$f":"IFERROR(IF($C319<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1),0)","v":0},{"$f":"IFERROR(IF($C319<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1),0)","v":0},{"$f":"IFERROR(IF($C319<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1),0)","v":0},null,{"$f":"IFERROR(IF($C319<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A318)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1),0)","v":0},{"$f":"IFERROR(IF($C319<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A318)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1),0)","v":0},{"$f":"IFERROR(IF($C319<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A318)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1),0)","v":0},{"$f":"IFERROR(IF($C319<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A318)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1),0)","v":0},{"$f":"IFERROR(IF($C319<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A318)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1),0)","v":0},{"$f":"IFERROR(IF($C319<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A318)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM319,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV319,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC319,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN319,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW319,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD319,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO319,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX319,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE319,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP319,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY319,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF319,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ319,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ319,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG319,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR319,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA319,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH319,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ319=1,$BL319,$BK319),1)","v":0},0,null,{"$f":"CR320+(AQ319-CR320*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ319-CR320*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR319*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ319,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ319,Berekening!BH319))-BS319","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A319,0,Berekening!CW319)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A319,0,Berekening!CY319)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ319,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ319,Berekening!BH319))-CP319","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A319,0,Berekening!DB319)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A319,0,Berekening!DD319)","v":0}]
[317,26.333333333333332,"2047-10-31",{"$f":"DAYS360(Quickscan!$F$28,C320)/360","v":67.833333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D320<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D320>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C320,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C320,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C320,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C320)/360","v":147.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K320<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K320>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C320,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C320,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C320, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC320, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC320,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC320,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC320,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB320=Berekening!AC320),AND(AC320>=20000,AC320<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D320<Quickscan!$F$31,$R320,$S320),$R320)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K320<Quickscan!$H$31,$R320,$S320), $R320)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D320<Quickscan!$F$31,W320,X320),W320)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K320<Quickscan!$H$31,W320,X320), W320)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C320), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C320, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS320=Berekening!AT320),AND(AT320>=20000,AT320<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D320<Quickscan!$F$31,$T320,$U320),$T320)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K320<Quickscan!$H$31,$T320,$U320), $T320)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D320<Quickscan!$F$31,Y320,Z320),Y320)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K320<Quickscan!$H$31,Y320,Z320), Y320)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C320), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C320, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I320,P320)=I320,IF(Quickscan!$F$32<10.5,IF(D320>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K320>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C320<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1),0)","v":0},{"$f":"IFERROR(IF($C320<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1),0)","v":0},{"$f":"IFERROR(IF($C320<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ320=1,$BL320,$BK320),1),0)","v":0},{"$f":"IFERROR(IF($C320<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ320=1,$BL320,$BK320),1),0)","v":0},{"$f":"IFERROR(IF($C320<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ320=1,$BL320,$BK320),1),0)","v":0},{"$f":"IFERROR(IF($C320<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ320=1,$BL320,$BK320),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C320<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1),0)","v":0},{"$f":"IFERROR(IF($C320<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1),0)","v":0},{"$f":"IFERROR(IF($C320<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1),0)","v":0},{"$f":"IFERROR(IF($C320<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1),0)","v":0},{"$f":"IFERROR(IF($C320<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1),0)","v":0},{"$f":"IFERROR(IF($C320<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1),0)","v":0},null,{"$f":"IFERROR(IF($C320<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A319)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1),0)","v":0},{"$f":"IFERROR(IF($C320<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A319)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1),0)","v":0},{"$f":"IFERROR(IF($C320<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A319)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1),0)","v":0},{"$f":"IFERROR(IF($C320<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A319)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1),0)","v":0},{"$f":"IFERROR(IF($C320<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A319)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1),0)","v":0},{"$f":"IFERROR(IF($C320<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A319)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM320,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV320,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC320,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN320,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW320,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD320,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO320,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX320,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE320,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP320,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY320,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF320,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ320,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ320,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG320,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR320,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA320,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH320,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ320=1,$BL320,$BK320),1)","v":0},0,null,{"$f":"CR321+(AQ320-CR321*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ320-CR321*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR320*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ320,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ320,Berekening!BH320))-BS320","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A320,0,Berekening!CW320)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A320,0,Berekening!CY320)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ320,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ320,Berekening!BH320))-CP320","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A320,0,Berekening!DB320)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A320,0,Berekening!DD320)","v":0}]
[318,26.416666666666668,"2047-11-30",{"$f":"DAYS360(Quickscan!$F$28,C321)/360","v":67.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D321<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D321>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C321,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C321,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C321,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C321)/360","v":147.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K321<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K321>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C321,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C321,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C321, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC321, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC321,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC321,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC321,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB321=Berekening!AC321),AND(AC321>=20000,AC321<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D321<Quickscan!$F$31,$R321,$S321),$R321)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K321<Quickscan!$H$31,$R321,$S321), $R321)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D321<Quickscan!$F$31,W321,X321),W321)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K321<Quickscan!$H$31,W321,X321), W321)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C321), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C321, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS321=Berekening!AT321),AND(AT321>=20000,AT321<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D321<Quickscan!$F$31,$T321,$U321),$T321)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K321<Quickscan!$H$31,$T321,$U321), $T321)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D321<Quickscan!$F$31,Y321,Z321),Y321)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K321<Quickscan!$H$31,Y321,Z321), Y321)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C321), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C321, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I321,P321)=I321,IF(Quickscan!$F$32<10.5,IF(D321>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K321>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C321<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1),0)","v":0},{"$f":"IFERROR(IF($C321<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1),0)","v":0},{"$f":"IFERROR(IF($C321<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ321=1,$BL321,$BK321),1),0)","v":0},{"$f":"IFERROR(IF($C321<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ321=1,$BL321,$BK321),1),0)","v":0},{"$f":"IFERROR(IF($C321<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ321=1,$BL321,$BK321),1),0)","v":0},{"$f":"IFERROR(IF($C321<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ321=1,$BL321,$BK321),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C321<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1),0)","v":0},{"$f":"IFERROR(IF($C321<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1),0)","v":0},{"$f":"IFERROR(IF($C321<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1),0)","v":0},{"$f":"IFERROR(IF($C321<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1),0)","v":0},{"$f":"IFERROR(IF($C321<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1),0)","v":0},{"$f":"IFERROR(IF($C321<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1),0)","v":0},null,{"$f":"IFERROR(IF($C321<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A320)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1),0)","v":0},{"$f":"IFERROR(IF($C321<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A320)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1),0)","v":0},{"$f":"IFERROR(IF($C321<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A320)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1),0)","v":0},{"$f":"IFERROR(IF($C321<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A320)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1),0)","v":0},{"$f":"IFERROR(IF($C321<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A320)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1),0)","v":0},{"$f":"IFERROR(IF($C321<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A320)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM321,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV321,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC321,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN321,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW321,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD321,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO321,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX321,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE321,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP321,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY321,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF321,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ321,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ321,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG321,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR321,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA321,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH321,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ321=1,$BL321,$BK321),1)","v":0},0,null,{"$f":"CR322+(AQ321-CR322*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ321-CR322*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR321*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ321,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ321,Berekening!BH321))-BS321","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A321,0,Berekening!CW321)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A321,0,Berekening!CY321)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ321,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ321,Berekening!BH321))-CP321","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A321,0,Berekening!DB321)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A321,0,Berekening!DD321)","v":0}]
[319,26.5,"2047-12-31",{"$f":"DAYS360(Quickscan!$F$28,C322)/360","v":68},{"$f":"IF(Quickscan!$F$32<10.5, IF(D322<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D322>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C322,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C322,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C322,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C322)/360","v":148.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K322<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K322>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C322,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C322,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C322, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC322, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC322,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC322,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC322,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB322=Berekening!AC322),AND(AC322>=20000,AC322<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D322<Quickscan!$F$31,$R322,$S322),$R322)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K322<Quickscan!$H$31,$R322,$S322), $R322)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D322<Quickscan!$F$31,W322,X322),W322)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K322<Quickscan!$H$31,W322,X322), W322)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C322), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C322, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS322=Berekening!AT322),AND(AT322>=20000,AT322<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D322<Quickscan!$F$31,$T322,$U322),$T322)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K322<Quickscan!$H$31,$T322,$U322), $T322)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D322<Quickscan!$F$31,Y322,Z322),Y322)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K322<Quickscan!$H$31,Y322,Z322), Y322)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C322), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C322, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I322,P322)=I322,IF(Quickscan!$F$32<10.5,IF(D322>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K322>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C322<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1),0)","v":0},{"$f":"IFERROR(IF($C322<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1),0)","v":0},{"$f":"IFERROR(IF($C322<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ322=1,$BL322,$BK322),1),0)","v":0},{"$f":"IFERROR(IF($C322<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ322=1,$BL322,$BK322),1),0)","v":0},{"$f":"IFERROR(IF($C322<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ322=1,$BL322,$BK322),1),0)","v":0},{"$f":"IFERROR(IF($C322<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ322=1,$BL322,$BK322),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C322<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1),0)","v":0},{"$f":"IFERROR(IF($C322<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1),0)","v":0},{"$f":"IFERROR(IF($C322<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1),0)","v":0},{"$f":"IFERROR(IF($C322<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1),0)","v":0},{"$f":"IFERROR(IF($C322<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1),0)","v":0},{"$f":"IFERROR(IF($C322<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1),0)","v":0},null,{"$f":"IFERROR(IF($C322<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A321)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1),0)","v":0},{"$f":"IFERROR(IF($C322<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A321)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1),0)","v":0},{"$f":"IFERROR(IF($C322<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A321)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1),0)","v":0},{"$f":"IFERROR(IF($C322<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A321)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1),0)","v":0},{"$f":"IFERROR(IF($C322<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A321)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1),0)","v":0},{"$f":"IFERROR(IF($C322<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A321)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM322,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV322,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC322,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN322,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW322,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD322,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO322,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX322,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE322,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP322,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY322,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF322,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ322,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ322,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG322,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR322,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA322,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH322,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ322=1,$BL322,$BK322),1)","v":0},0,null,{"$f":"CR323+(AQ322-CR323*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ322-CR323*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR322*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ322,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ322,Berekening!BH322))-BS322","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A322,0,Berekening!CW322)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A322,0,Berekening!CY322)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ322,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ322,Berekening!BH322))-CP322","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A322,0,Berekening!DB322)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A322,0,Berekening!DD322)","v":0}]
[320,26.583333333333332,"2048-01-31",{"$f":"DAYS360(Quickscan!$F$28,C323)/360","v":68.083333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D323<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D323>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C323,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C323,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C323,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C323)/360","v":148.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K323<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K323>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C323,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C323,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C323, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC323, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC323,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC323,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC323,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB323=Berekening!AC323),AND(AC323>=20000,AC323<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D323<Quickscan!$F$31,$R323,$S323),$R323)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K323<Quickscan!$H$31,$R323,$S323), $R323)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D323<Quickscan!$F$31,W323,X323),W323)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K323<Quickscan!$H$31,W323,X323), W323)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C323), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C323, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS323=Berekening!AT323),AND(AT323>=20000,AT323<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D323<Quickscan!$F$31,$T323,$U323),$T323)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K323<Quickscan!$H$31,$T323,$U323), $T323)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D323<Quickscan!$F$31,Y323,Z323),Y323)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K323<Quickscan!$H$31,Y323,Z323), Y323)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C323), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C323, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I323,P323)=I323,IF(Quickscan!$F$32<10.5,IF(D323>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K323>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C323<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1),0)","v":0},{"$f":"IFERROR(IF($C323<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1),0)","v":0},{"$f":"IFERROR(IF($C323<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ323=1,$BL323,$BK323),1),0)","v":0},{"$f":"IFERROR(IF($C323<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ323=1,$BL323,$BK323),1),0)","v":0},{"$f":"IFERROR(IF($C323<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ323=1,$BL323,$BK323),1),0)","v":0},{"$f":"IFERROR(IF($C323<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ323=1,$BL323,$BK323),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C323<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1),0)","v":0},{"$f":"IFERROR(IF($C323<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1),0)","v":0},{"$f":"IFERROR(IF($C323<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1),0)","v":0},{"$f":"IFERROR(IF($C323<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1),0)","v":0},{"$f":"IFERROR(IF($C323<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1),0)","v":0},{"$f":"IFERROR(IF($C323<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1),0)","v":0},null,{"$f":"IFERROR(IF($C323<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A322)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1),0)","v":0},{"$f":"IFERROR(IF($C323<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A322)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1),0)","v":0},{"$f":"IFERROR(IF($C323<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A322)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1),0)","v":0},{"$f":"IFERROR(IF($C323<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A322)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1),0)","v":0},{"$f":"IFERROR(IF($C323<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A322)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1),0)","v":0},{"$f":"IFERROR(IF($C323<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A322)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM323,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV323,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC323,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN323,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW323,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD323,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO323,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX323,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE323,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP323,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY323,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF323,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ323,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ323,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG323,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR323,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA323,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH323,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ323=1,$BL323,$BK323),1)","v":0},0,null,{"$f":"CR324+(AQ323-CR324*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ323-CR324*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR323*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ323,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ323,Berekening!BH323))-BS323","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A323,0,Berekening!CW323)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A323,0,Berekening!CY323)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ323,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ323,Berekening!BH323))-CP323","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A323,0,Berekening!DB323)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A323,0,Berekening!DD323)","v":0}]
[{"$f":"A323+1","v":321},26.666666666666668,"2048-02-29",{"$f":"DAYS360(Quickscan!$F$28,C324)/360","v":68.161111111111111},{"$f":"IF(Quickscan!$F$32<10.5, IF(D324<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D324>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C324,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C324,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C324,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C324)/360","v":148.16388888888889},{"$f":"IF(Quickscan!$H$32<10.5, IF(K324<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K324>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C324,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C324,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C324, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC324, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC324,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC324,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC324,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB324=Berekening!AC324),AND(AC324>=20000,AC324<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D324<Quickscan!$F$31,$R324,$S324),$R324)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K324<Quickscan!$H$31,$R324,$S324), $R324)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D324<Quickscan!$F$31,W324,X324),W324)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K324<Quickscan!$H$31,W324,X324), W324)","v":0.17},0.16,0.16,{"$f":"IF(AND(AD324=1,MAX(I324,P324)=I324),MIN(AG324,AI324), IF(AND(AD324=1,MAX(I324,P324)=P324),MIN(AH324,AJ324), IF(AND(AD324=0,MAX(I324,P324)=I324),AE324,AF324)))","v":0.13},null,{"$f":"AB324*AK324/12","v":0},{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C324), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C324, Quickscan!$H$55,0)","v":0},{"$f":"AM324-AN324-AO324","v":0},0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS324=Berekening!AT324),AND(AT324>=20000,AT324<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D324<Quickscan!$F$31,$T324,$U324),$T324)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K324<Quickscan!$H$31,$T324,$U324), $T324)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D324<Quickscan!$F$31,Y324,Z324),Y324)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K324<Quickscan!$H$31,Y324,Z324), Y324)","v":0.16500000000000001},0.16,0.16,0.13,null,{"$f":"AS324*BB324/12","v":0},{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C324), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C324, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I324,P324)=I324,IF(Quickscan!$F$32<10.5,IF(D324>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K324>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C324<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1),0)","v":0},{"$f":"IFERROR(IF($C324<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1),0)","v":0},{"$f":"IFERROR(IF($C324<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ324=1,$BL324,$BK324),1),0)","v":0},{"$f":"IFERROR(IF($C324<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ324=1,$BL324,$BK324),1),0)","v":0},{"$f":"IFERROR(IF($C324<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ324=1,$BL324,$BK324),1),0)","v":0},{"$f":"IFERROR(IF($C324<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ324=1,$BL324,$BK324),1),0)","v":0},{"$f":"SUM(BM324:BR324)","v":0},{"$f":"IF(BS324<=AQ324,1,0)","v":1},null,{"$f":"IFERROR(IF($C324<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1),0)","v":0},{"$f":"IFERROR(IF($C324<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1),0)","v":0},{"$f":"IFERROR(IF($C324<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1),0)","v":0},{"$f":"IFERROR(IF($C324<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1),0)","v":0},{"$f":"IFERROR(IF($C324<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1),0)","v":0},{"$f":"IFERROR(IF($C324<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1),0)","v":0},null,{"$f":"IFERROR(IF($C324<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A323)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1),0)","v":0},{"$f":"IFERROR(IF($C324<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A323)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1),0)","v":0},{"$f":"IFERROR(IF($C324<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A323)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1),0)","v":0},{"$f":"IFERROR(IF($C324<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A323)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1),0)","v":0},{"$f":"IFERROR(IF($C324<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A323)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1),0)","v":0},{"$f":"IFERROR(IF($C324<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A323)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM324,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV324,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC324,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN324,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW324,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD324,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO324,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX324,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE324,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP324,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY324,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF324,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ324,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ324,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG324,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR324,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA324,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH324,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ324=1,$BL324,$BK324),1)","v":0},0,null,{"$f":"CR325+(AQ324-CR325*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ324-CR325*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR324*Quickscan!$Q$16/12","v":0},{"$f":"CR324-CS324","v":0},0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ324,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ324,Berekening!BH324))-BS324","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A324,0,Berekening!CW324)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A324,0,Berekening!CY324)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ324,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ324,Berekening!BH324))-CP324","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A324,0,Berekening!DB324)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A324,0,Berekening!DD324)","v":0}]
[322,{"$f":"(A325-1)/12","v":26.75},{"$f":"EOMONTH(C324,1)","v":"2048-03-31"},{"$f":"DAYS360(Quickscan!$F$28,C325)/360","v":68.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D325<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D325>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C325,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C325,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C325,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},{"$f":"SUM(E325:G325,-H325)","v":0},null,{"$f":"DAYS360(Quickscan!$H$28,C325)/360","v":148.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K325<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K325>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C325,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C325,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C325, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},{"$f":"SUM(L325:N325,-O325)","v":0},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC325, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC325,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC325,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC325,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,{"$f":"I325+P325","v":0},{"$f":"MAX(I325,P325)+0.9*MIN(I325,P325)","v":0},{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB325=Berekening!AC325),AND(AC325>=20000,AC325<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D325<Quickscan!$F$31,$R325,$S325),$R325)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K325<Quickscan!$H$31,$R325,$S325), $R325)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D325<Quickscan!$F$31,W325,X325),W325)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K325<Quickscan!$H$31,W325,X325), W325)","v":0.17},{"$f":"MIN(AE325+3%,AG325)","v":0.16},{"$f":"MIN(AF325+3%,AI325)","v":0.16},0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C325), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C325, Quickscan!$H$55,0)","v":0},0,{"$f":"AP325","v":0},null,{"$f":"I325+P325","v":0},{"$f":"MAX(I325,P325)+0.9*MIN(I325,P325)","v":0},{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS325=Berekening!AT325),AND(AT325>=20000,AT325<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D325<Quickscan!$F$31,$T325,$U325),$T325)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K325<Quickscan!$H$31,$T325,$U325), $T325)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D325<Quickscan!$F$31,Y325,Z325),Y325)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K325<Quickscan!$H$31,Y325,Z325), Y325)","v":0.16500000000000001},{"$f":"MIN(AV325+3%,AX325)","v":0.16},{"$f":"MIN(AW325+3%,AZ325)","v":0.16},{"$f":"IF(AND(AU325=1,MAX(I325,P325)=I325),MIN(AX325,AZ325), IF(AND(AU325=1,MAX(I325,P325)=P325),MIN(AY325,BA325), IF(AND(AU325=0,MAX(I325,P325)=I325),AV325,AW325)))","v":0.13},null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C325), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C325, Quickscan!$H$55,0)","v":0},{"$f":"BD325-BE325-BF325","v":0},{"$f":"BG325","v":0},null,{"$f":"IF(MAX(I325,P325)=I325,IF(Quickscan!$F$32<10.5,IF(D325>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K325>Quickscan!$H$31,1,0),0))","v":0},{"$f":"IF(AD325=1,MIN(R325+3%,W325)/MIN(T325+3%,Y325),R325/T325)","v":1},{"$f":"IF(AD325=1,MIN(S325+3%,X325)/MIN(U325+3%,Z325),S325/U325)","v":1},{"$f":"IFERROR(IF($C325<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1),0)","v":0},{"$f":"IFERROR(IF($C325<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1),0)","v":0},{"$f":"IFERROR(IF($C325<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ325=1,$BL325,$BK325),1),0)","v":0},{"$f":"IFERROR(IF($C325<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ325=1,$BL325,$BK325),1),0)","v":0},{"$f":"IFERROR(IF($C325<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ325=1,$BL325,$BK325),1),0)","v":0},{"$f":"IFERROR(IF($C325<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ325=1,$BL325,$BK325),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C325<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1),0)","v":0},{"$f":"IFERROR(IF($C325<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1),0)","v":0},{"$f":"IFERROR(IF($C325<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1),0)","v":0},{"$f":"IFERROR(IF($C325<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1),0)","v":0},{"$f":"IFERROR(IF($C325<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1),0)","v":0},{"$f":"IFERROR(IF($C325<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1),0)","v":0},null,{"$f":"IFERROR(IF($C325<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A324)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1),0)","v":0},{"$f":"IFERROR(IF($C325<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A324)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1),0)","v":0},{"$f":"IFERROR(IF($C325<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A324)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1),0)","v":0},{"$f":"IFERROR(IF($C325<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A324)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1),0)","v":0},{"$f":"IFERROR(IF($C325<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A324)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1),0)","v":0},{"$f":"IFERROR(IF($C325<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A324)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM325,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV325,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC325,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN325,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW325,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD325,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO325,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX325,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE325,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP325,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY325,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF325,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ325,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ325,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG325,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR325,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA325,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH325,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ325=1,$BL325,$BK325),1)","v":0},{"$f":"SUM(CJ325:CO325)","v":0},null,{"$f":"CR326+(AQ325-CR326*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ325-CR326*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR325*Quickscan!$Q$16/12","v":0},0,{"$f":"CS325+CT325","v":0},{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ325,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ325,Berekening!BH325))-BS325","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A325,0,Berekening!CW325)","v":0},{"$f":"MIN($CW$4:$CW$363)","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A325,0,Berekening!CY325)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ325,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ325,Berekening!BH325))-CP325","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A325,0,Berekening!DB325)","v":0},{"$f":"MIN($DB$4:$DB$363)","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A325,0,Berekening!DD325)","v":0}]
[323,26.833333333333332,"2048-04-30",{"$f":"DAYS360(Quickscan!$F$28,C326)/360","v":68.330555555555549},{"$f":"IF(Quickscan!$F$32<10.5, IF(D326<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D326>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C326,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C326,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C326,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C326)/360","v":148.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K326<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K326>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C326,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C326,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C326, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC326, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC326,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC326,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC326,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB326=Berekening!AC326),AND(AC326>=20000,AC326<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D326<Quickscan!$F$31,$R326,$S326),$R326)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K326<Quickscan!$H$31,$R326,$S326), $R326)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D326<Quickscan!$F$31,W326,X326),W326)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K326<Quickscan!$H$31,W326,X326), W326)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C326), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C326, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS326=Berekening!AT326),AND(AT326>=20000,AT326<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D326<Quickscan!$F$31,$T326,$U326),$T326)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K326<Quickscan!$H$31,$T326,$U326), $T326)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D326<Quickscan!$F$31,Y326,Z326),Y326)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K326<Quickscan!$H$31,Y326,Z326), Y326)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C326), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C326, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I326,P326)=I326,IF(Quickscan!$F$32<10.5,IF(D326>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K326>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C326<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1),0)","v":0},{"$f":"IFERROR(IF($C326<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1),0)","v":0},{"$f":"IFERROR(IF($C326<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ326=1,$BL326,$BK326),1),0)","v":0},{"$f":"IFERROR(IF($C326<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ326=1,$BL326,$BK326),1),0)","v":0},{"$f":"IFERROR(IF($C326<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ326=1,$BL326,$BK326),1),0)","v":0},{"$f":"IFERROR(IF($C326<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ326=1,$BL326,$BK326),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C326<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1),0)","v":0},{"$f":"IFERROR(IF($C326<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1),0)","v":0},{"$f":"IFERROR(IF($C326<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1),0)","v":0},{"$f":"IFERROR(IF($C326<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1),0)","v":0},{"$f":"IFERROR(IF($C326<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1),0)","v":0},{"$f":"IFERROR(IF($C326<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1),0)","v":0},null,{"$f":"IFERROR(IF($C326<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A325)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1),0)","v":0},{"$f":"IFERROR(IF($C326<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A325)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1),0)","v":0},{"$f":"IFERROR(IF($C326<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A325)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1),0)","v":0},{"$f":"IFERROR(IF($C326<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A325)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1),0)","v":0},{"$f":"IFERROR(IF($C326<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A325)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1),0)","v":0},{"$f":"IFERROR(IF($C326<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A325)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM326,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV326,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC326,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN326,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW326,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD326,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO326,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX326,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE326,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP326,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY326,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF326,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ326,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ326,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG326,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR326,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA326,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH326,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ326=1,$BL326,$BK326),1)","v":0},0,null,{"$f":"CR327+(AQ326-CR327*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ326-CR327*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR326*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ326,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ326,Berekening!BH326))-BS326","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A326,0,Berekening!CW326)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A326,0,Berekening!CY326)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ326,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ326,Berekening!BH326))-CP326","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A326,0,Berekening!DB326)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A326,0,Berekening!DD326)","v":0}]
[324,26.916666666666668,"2048-05-31",{"$f":"DAYS360(Quickscan!$F$28,C327)/360","v":68.416666666666671},{"$f":"IF(Quickscan!$F$32<10.5, IF(D327<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D327>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C327,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C327,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C327,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C327)/360","v":148.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K327<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K327>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C327,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C327,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C327, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC327, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC327,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC327,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC327,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB327=Berekening!AC327),AND(AC327>=20000,AC327<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D327<Quickscan!$F$31,$R327,$S327),$R327)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K327<Quickscan!$H$31,$R327,$S327), $R327)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D327<Quickscan!$F$31,W327,X327),W327)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K327<Quickscan!$H$31,W327,X327), W327)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C327), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C327, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS327=Berekening!AT327),AND(AT327>=20000,AT327<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D327<Quickscan!$F$31,$T327,$U327),$T327)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K327<Quickscan!$H$31,$T327,$U327), $T327)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D327<Quickscan!$F$31,Y327,Z327),Y327)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K327<Quickscan!$H$31,Y327,Z327), Y327)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C327), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C327, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I327,P327)=I327,IF(Quickscan!$F$32<10.5,IF(D327>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K327>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C327<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1),0)","v":0},{"$f":"IFERROR(IF($C327<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1),0)","v":0},{"$f":"IFERROR(IF($C327<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ327=1,$BL327,$BK327),1),0)","v":0},{"$f":"IFERROR(IF($C327<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ327=1,$BL327,$BK327),1),0)","v":0},{"$f":"IFERROR(IF($C327<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ327=1,$BL327,$BK327),1),0)","v":0},{"$f":"IFERROR(IF($C327<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ327=1,$BL327,$BK327),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C327<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1),0)","v":0},{"$f":"IFERROR(IF($C327<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1),0)","v":0},{"$f":"IFERROR(IF($C327<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1),0)","v":0},{"$f":"IFERROR(IF($C327<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1),0)","v":0},{"$f":"IFERROR(IF($C327<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1),0)","v":0},{"$f":"IFERROR(IF($C327<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1),0)","v":0},null,{"$f":"IFERROR(IF($C327<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A326)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1),0)","v":0},{"$f":"IFERROR(IF($C327<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A326)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1),0)","v":0},{"$f":"IFERROR(IF($C327<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A326)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1),0)","v":0},{"$f":"IFERROR(IF($C327<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A326)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1),0)","v":0},{"$f":"IFERROR(IF($C327<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A326)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1),0)","v":0},{"$f":"IFERROR(IF($C327<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A326)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM327,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV327,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC327,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN327,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW327,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD327,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO327,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX327,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE327,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP327,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY327,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF327,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ327,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ327,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG327,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR327,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA327,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH327,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ327=1,$BL327,$BK327),1)","v":0},0,null,{"$f":"CR328+(AQ327-CR328*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ327-CR328*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR327*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ327,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ327,Berekening!BH327))-BS327","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A327,0,Berekening!CW327)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A327,0,Berekening!CY327)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ327,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ327,Berekening!BH327))-CP327","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A327,0,Berekening!DB327)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A327,0,Berekening!DD327)","v":0}]
[325,27,"2048-06-30",{"$f":"DAYS360(Quickscan!$F$28,C328)/360","v":68.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D328<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D328>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C328,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C328,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C328,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C328)/360","v":148.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K328<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K328>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C328,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C328,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C328, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC328, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC328,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC328,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC328,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB328=Berekening!AC328),AND(AC328>=20000,AC328<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D328<Quickscan!$F$31,$R328,$S328),$R328)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K328<Quickscan!$H$31,$R328,$S328), $R328)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D328<Quickscan!$F$31,W328,X328),W328)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K328<Quickscan!$H$31,W328,X328), W328)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C328), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C328, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS328=Berekening!AT328),AND(AT328>=20000,AT328<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D328<Quickscan!$F$31,$T328,$U328),$T328)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K328<Quickscan!$H$31,$T328,$U328), $T328)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D328<Quickscan!$F$31,Y328,Z328),Y328)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K328<Quickscan!$H$31,Y328,Z328), Y328)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C328), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C328, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I328,P328)=I328,IF(Quickscan!$F$32<10.5,IF(D328>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K328>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C328<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1),0)","v":0},{"$f":"IFERROR(IF($C328<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1),0)","v":0},{"$f":"IFERROR(IF($C328<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ328=1,$BL328,$BK328),1),0)","v":0},{"$f":"IFERROR(IF($C328<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ328=1,$BL328,$BK328),1),0)","v":0},{"$f":"IFERROR(IF($C328<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ328=1,$BL328,$BK328),1),0)","v":0},{"$f":"IFERROR(IF($C328<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ328=1,$BL328,$BK328),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C328<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1),0)","v":0},{"$f":"IFERROR(IF($C328<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1),0)","v":0},{"$f":"IFERROR(IF($C328<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1),0)","v":0},{"$f":"IFERROR(IF($C328<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1),0)","v":0},{"$f":"IFERROR(IF($C328<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1),0)","v":0},{"$f":"IFERROR(IF($C328<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1),0)","v":0},null,{"$f":"IFERROR(IF($C328<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A327)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1),0)","v":0},{"$f":"IFERROR(IF($C328<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A327)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1),0)","v":0},{"$f":"IFERROR(IF($C328<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A327)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1),0)","v":0},{"$f":"IFERROR(IF($C328<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A327)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1),0)","v":0},{"$f":"IFERROR(IF($C328<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A327)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1),0)","v":0},{"$f":"IFERROR(IF($C328<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A327)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM328,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV328,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC328,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN328,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW328,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD328,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO328,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX328,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE328,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP328,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY328,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF328,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ328,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ328,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG328,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR328,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA328,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH328,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ328=1,$BL328,$BK328),1)","v":0},0,null,{"$f":"CR329+(AQ328-CR329*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ328-CR329*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR328*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ328,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ328,Berekening!BH328))-BS328","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A328,0,Berekening!CW328)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A328,0,Berekening!CY328)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ328,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ328,Berekening!BH328))-CP328","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A328,0,Berekening!DB328)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A328,0,Berekening!DD328)","v":0}]
[326,27.083333333333332,"2048-07-31",{"$f":"DAYS360(Quickscan!$F$28,C329)/360","v":68.583333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D329<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D329>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C329,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C329,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C329,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C329)/360","v":148.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K329<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K329>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C329,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C329,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C329, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC329, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC329,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC329,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC329,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB329=Berekening!AC329),AND(AC329>=20000,AC329<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D329<Quickscan!$F$31,$R329,$S329),$R329)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K329<Quickscan!$H$31,$R329,$S329), $R329)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D329<Quickscan!$F$31,W329,X329),W329)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K329<Quickscan!$H$31,W329,X329), W329)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C329), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C329, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS329=Berekening!AT329),AND(AT329>=20000,AT329<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D329<Quickscan!$F$31,$T329,$U329),$T329)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K329<Quickscan!$H$31,$T329,$U329), $T329)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D329<Quickscan!$F$31,Y329,Z329),Y329)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K329<Quickscan!$H$31,Y329,Z329), Y329)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C329), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C329, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I329,P329)=I329,IF(Quickscan!$F$32<10.5,IF(D329>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K329>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C329<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1),0)","v":0},{"$f":"IFERROR(IF($C329<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1),0)","v":0},{"$f":"IFERROR(IF($C329<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ329=1,$BL329,$BK329),1),0)","v":0},{"$f":"IFERROR(IF($C329<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ329=1,$BL329,$BK329),1),0)","v":0},{"$f":"IFERROR(IF($C329<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ329=1,$BL329,$BK329),1),0)","v":0},{"$f":"IFERROR(IF($C329<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ329=1,$BL329,$BK329),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C329<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1),0)","v":0},{"$f":"IFERROR(IF($C329<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1),0)","v":0},{"$f":"IFERROR(IF($C329<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1),0)","v":0},{"$f":"IFERROR(IF($C329<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1),0)","v":0},{"$f":"IFERROR(IF($C329<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1),0)","v":0},{"$f":"IFERROR(IF($C329<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1),0)","v":0},null,{"$f":"IFERROR(IF($C329<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A328)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1),0)","v":0},{"$f":"IFERROR(IF($C329<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A328)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1),0)","v":0},{"$f":"IFERROR(IF($C329<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A328)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1),0)","v":0},{"$f":"IFERROR(IF($C329<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A328)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1),0)","v":0},{"$f":"IFERROR(IF($C329<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A328)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1),0)","v":0},{"$f":"IFERROR(IF($C329<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A328)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM329,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV329,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC329,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN329,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW329,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD329,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO329,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX329,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE329,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP329,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY329,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF329,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ329,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ329,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG329,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR329,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA329,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH329,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ329=1,$BL329,$BK329),1)","v":0},0,null,{"$f":"CR330+(AQ329-CR330*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ329-CR330*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR329*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ329,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ329,Berekening!BH329))-BS329","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A329,0,Berekening!CW329)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A329,0,Berekening!CY329)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ329,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ329,Berekening!BH329))-CP329","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A329,0,Berekening!DB329)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A329,0,Berekening!DD329)","v":0}]
[327,27.166666666666668,"2048-08-31",{"$f":"DAYS360(Quickscan!$F$28,C330)/360","v":68.666666666666671},{"$f":"IF(Quickscan!$F$32<10.5, IF(D330<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D330>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C330,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C330,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C330,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C330)/360","v":148.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K330<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K330>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C330,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C330,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C330, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC330, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC330,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC330,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC330,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB330=Berekening!AC330),AND(AC330>=20000,AC330<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D330<Quickscan!$F$31,$R330,$S330),$R330)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K330<Quickscan!$H$31,$R330,$S330), $R330)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D330<Quickscan!$F$31,W330,X330),W330)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K330<Quickscan!$H$31,W330,X330), W330)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C330), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C330, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS330=Berekening!AT330),AND(AT330>=20000,AT330<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D330<Quickscan!$F$31,$T330,$U330),$T330)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K330<Quickscan!$H$31,$T330,$U330), $T330)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D330<Quickscan!$F$31,Y330,Z330),Y330)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K330<Quickscan!$H$31,Y330,Z330), Y330)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C330), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C330, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I330,P330)=I330,IF(Quickscan!$F$32<10.5,IF(D330>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K330>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C330<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1),0)","v":0},{"$f":"IFERROR(IF($C330<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1),0)","v":0},{"$f":"IFERROR(IF($C330<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ330=1,$BL330,$BK330),1),0)","v":0},{"$f":"IFERROR(IF($C330<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ330=1,$BL330,$BK330),1),0)","v":0},{"$f":"IFERROR(IF($C330<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ330=1,$BL330,$BK330),1),0)","v":0},{"$f":"IFERROR(IF($C330<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ330=1,$BL330,$BK330),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C330<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1),0)","v":0},{"$f":"IFERROR(IF($C330<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1),0)","v":0},{"$f":"IFERROR(IF($C330<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1),0)","v":0},{"$f":"IFERROR(IF($C330<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1),0)","v":0},{"$f":"IFERROR(IF($C330<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1),0)","v":0},{"$f":"IFERROR(IF($C330<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1),0)","v":0},null,{"$f":"IFERROR(IF($C330<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A329)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1),0)","v":0},{"$f":"IFERROR(IF($C330<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A329)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1),0)","v":0},{"$f":"IFERROR(IF($C330<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A329)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1),0)","v":0},{"$f":"IFERROR(IF($C330<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A329)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1),0)","v":0},{"$f":"IFERROR(IF($C330<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A329)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1),0)","v":0},{"$f":"IFERROR(IF($C330<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A329)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM330,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV330,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC330,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN330,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW330,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD330,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO330,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX330,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE330,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP330,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY330,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF330,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ330,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ330,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG330,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR330,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA330,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH330,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ330=1,$BL330,$BK330),1)","v":0},0,null,{"$f":"CR331+(AQ330-CR331*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ330-CR331*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR330*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ330,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ330,Berekening!BH330))-BS330","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A330,0,Berekening!CW330)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A330,0,Berekening!CY330)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ330,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ330,Berekening!BH330))-CP330","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A330,0,Berekening!DB330)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A330,0,Berekening!DD330)","v":0}]
[328,27.25,"2048-09-30",{"$f":"DAYS360(Quickscan!$F$28,C331)/360","v":68.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D331<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D331>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C331,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C331,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C331,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C331)/360","v":148.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K331<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K331>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C331,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C331,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C331, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC331, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC331,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC331,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC331,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB331=Berekening!AC331),AND(AC331>=20000,AC331<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D331<Quickscan!$F$31,$R331,$S331),$R331)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K331<Quickscan!$H$31,$R331,$S331), $R331)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D331<Quickscan!$F$31,W331,X331),W331)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K331<Quickscan!$H$31,W331,X331), W331)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C331), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C331, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS331=Berekening!AT331),AND(AT331>=20000,AT331<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D331<Quickscan!$F$31,$T331,$U331),$T331)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K331<Quickscan!$H$31,$T331,$U331), $T331)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D331<Quickscan!$F$31,Y331,Z331),Y331)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K331<Quickscan!$H$31,Y331,Z331), Y331)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C331), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C331, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I331,P331)=I331,IF(Quickscan!$F$32<10.5,IF(D331>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K331>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C331<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1),0)","v":0},{"$f":"IFERROR(IF($C331<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1),0)","v":0},{"$f":"IFERROR(IF($C331<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ331=1,$BL331,$BK331),1),0)","v":0},{"$f":"IFERROR(IF($C331<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ331=1,$BL331,$BK331),1),0)","v":0},{"$f":"IFERROR(IF($C331<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ331=1,$BL331,$BK331),1),0)","v":0},{"$f":"IFERROR(IF($C331<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ331=1,$BL331,$BK331),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C331<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1),0)","v":0},{"$f":"IFERROR(IF($C331<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1),0)","v":0},{"$f":"IFERROR(IF($C331<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1),0)","v":0},{"$f":"IFERROR(IF($C331<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1),0)","v":0},{"$f":"IFERROR(IF($C331<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1),0)","v":0},{"$f":"IFERROR(IF($C331<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1),0)","v":0},null,{"$f":"IFERROR(IF($C331<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A330)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1),0)","v":0},{"$f":"IFERROR(IF($C331<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A330)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1),0)","v":0},{"$f":"IFERROR(IF($C331<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A330)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1),0)","v":0},{"$f":"IFERROR(IF($C331<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A330)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1),0)","v":0},{"$f":"IFERROR(IF($C331<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A330)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1),0)","v":0},{"$f":"IFERROR(IF($C331<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A330)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM331,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV331,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC331,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN331,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW331,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD331,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO331,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX331,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE331,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP331,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY331,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF331,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ331,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ331,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG331,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR331,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA331,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH331,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ331=1,$BL331,$BK331),1)","v":0},0,null,{"$f":"CR332+(AQ331-CR332*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ331-CR332*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR331*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ331,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ331,Berekening!BH331))-BS331","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A331,0,Berekening!CW331)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A331,0,Berekening!CY331)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ331,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ331,Berekening!BH331))-CP331","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A331,0,Berekening!DB331)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A331,0,Berekening!DD331)","v":0}]
[329,27.333333333333332,"2048-10-31",{"$f":"DAYS360(Quickscan!$F$28,C332)/360","v":68.833333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D332<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D332>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C332,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C332,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C332,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C332)/360","v":148.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K332<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K332>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C332,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C332,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C332, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC332, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC332,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC332,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC332,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB332=Berekening!AC332),AND(AC332>=20000,AC332<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D332<Quickscan!$F$31,$R332,$S332),$R332)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K332<Quickscan!$H$31,$R332,$S332), $R332)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D332<Quickscan!$F$31,W332,X332),W332)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K332<Quickscan!$H$31,W332,X332), W332)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C332), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C332, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS332=Berekening!AT332),AND(AT332>=20000,AT332<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D332<Quickscan!$F$31,$T332,$U332),$T332)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K332<Quickscan!$H$31,$T332,$U332), $T332)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D332<Quickscan!$F$31,Y332,Z332),Y332)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K332<Quickscan!$H$31,Y332,Z332), Y332)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C332), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C332, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I332,P332)=I332,IF(Quickscan!$F$32<10.5,IF(D332>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K332>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C332<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1),0)","v":0},{"$f":"IFERROR(IF($C332<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1),0)","v":0},{"$f":"IFERROR(IF($C332<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ332=1,$BL332,$BK332),1),0)","v":0},{"$f":"IFERROR(IF($C332<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ332=1,$BL332,$BK332),1),0)","v":0},{"$f":"IFERROR(IF($C332<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ332=1,$BL332,$BK332),1),0)","v":0},{"$f":"IFERROR(IF($C332<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ332=1,$BL332,$BK332),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C332<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1),0)","v":0},{"$f":"IFERROR(IF($C332<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1),0)","v":0},{"$f":"IFERROR(IF($C332<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1),0)","v":0},{"$f":"IFERROR(IF($C332<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1),0)","v":0},{"$f":"IFERROR(IF($C332<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1),0)","v":0},{"$f":"IFERROR(IF($C332<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1),0)","v":0},null,{"$f":"IFERROR(IF($C332<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A331)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1),0)","v":0},{"$f":"IFERROR(IF($C332<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A331)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1),0)","v":0},{"$f":"IFERROR(IF($C332<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A331)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1),0)","v":0},{"$f":"IFERROR(IF($C332<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A331)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1),0)","v":0},{"$f":"IFERROR(IF($C332<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A331)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1),0)","v":0},{"$f":"IFERROR(IF($C332<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A331)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM332,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV332,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC332,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN332,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW332,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD332,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO332,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX332,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE332,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP332,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY332,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF332,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ332,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ332,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG332,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR332,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA332,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH332,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ332=1,$BL332,$BK332),1)","v":0},0,null,{"$f":"CR333+(AQ332-CR333*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ332-CR333*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR332*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ332,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ332,Berekening!BH332))-BS332","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A332,0,Berekening!CW332)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A332,0,Berekening!CY332)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ332,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ332,Berekening!BH332))-CP332","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A332,0,Berekening!DB332)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A332,0,Berekening!DD332)","v":0}]
[330,27.416666666666668,"2048-11-30",{"$f":"DAYS360(Quickscan!$F$28,C333)/360","v":68.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D333<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D333>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C333,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C333,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C333,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C333)/360","v":148.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K333<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K333>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C333,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C333,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C333, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC333, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC333,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC333,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC333,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB333=Berekening!AC333),AND(AC333>=20000,AC333<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D333<Quickscan!$F$31,$R333,$S333),$R333)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K333<Quickscan!$H$31,$R333,$S333), $R333)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D333<Quickscan!$F$31,W333,X333),W333)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K333<Quickscan!$H$31,W333,X333), W333)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C333), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C333, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS333=Berekening!AT333),AND(AT333>=20000,AT333<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D333<Quickscan!$F$31,$T333,$U333),$T333)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K333<Quickscan!$H$31,$T333,$U333), $T333)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D333<Quickscan!$F$31,Y333,Z333),Y333)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K333<Quickscan!$H$31,Y333,Z333), Y333)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C333), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C333, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I333,P333)=I333,IF(Quickscan!$F$32<10.5,IF(D333>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K333>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C333<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1),0)","v":0},{"$f":"IFERROR(IF($C333<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1),0)","v":0},{"$f":"IFERROR(IF($C333<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ333=1,$BL333,$BK333),1),0)","v":0},{"$f":"IFERROR(IF($C333<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ333=1,$BL333,$BK333),1),0)","v":0},{"$f":"IFERROR(IF($C333<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ333=1,$BL333,$BK333),1),0)","v":0},{"$f":"IFERROR(IF($C333<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ333=1,$BL333,$BK333),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C333<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1),0)","v":0},{"$f":"IFERROR(IF($C333<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1),0)","v":0},{"$f":"IFERROR(IF($C333<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1),0)","v":0},{"$f":"IFERROR(IF($C333<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1),0)","v":0},{"$f":"IFERROR(IF($C333<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1),0)","v":0},{"$f":"IFERROR(IF($C333<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1),0)","v":0},null,{"$f":"IFERROR(IF($C333<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A332)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1),0)","v":0},{"$f":"IFERROR(IF($C333<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A332)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1),0)","v":0},{"$f":"IFERROR(IF($C333<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A332)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1),0)","v":0},{"$f":"IFERROR(IF($C333<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A332)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1),0)","v":0},{"$f":"IFERROR(IF($C333<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A332)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1),0)","v":0},{"$f":"IFERROR(IF($C333<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A332)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM333,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV333,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC333,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN333,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW333,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD333,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO333,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX333,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE333,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP333,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY333,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF333,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ333,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ333,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG333,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR333,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA333,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH333,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ333=1,$BL333,$BK333),1)","v":0},0,null,{"$f":"CR334+(AQ333-CR334*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ333-CR334*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR333*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ333,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ333,Berekening!BH333))-BS333","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A333,0,Berekening!CW333)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A333,0,Berekening!CY333)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ333,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ333,Berekening!BH333))-CP333","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A333,0,Berekening!DB333)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A333,0,Berekening!DD333)","v":0}]
[331,27.5,"2048-12-31",{"$f":"DAYS360(Quickscan!$F$28,C334)/360","v":69},{"$f":"IF(Quickscan!$F$32<10.5, IF(D334<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D334>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C334,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C334,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C334,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C334)/360","v":149.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K334<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K334>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C334,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C334,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C334, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC334, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC334,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC334,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC334,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB334=Berekening!AC334),AND(AC334>=20000,AC334<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D334<Quickscan!$F$31,$R334,$S334),$R334)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K334<Quickscan!$H$31,$R334,$S334), $R334)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D334<Quickscan!$F$31,W334,X334),W334)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K334<Quickscan!$H$31,W334,X334), W334)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C334), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C334, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS334=Berekening!AT334),AND(AT334>=20000,AT334<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D334<Quickscan!$F$31,$T334,$U334),$T334)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K334<Quickscan!$H$31,$T334,$U334), $T334)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D334<Quickscan!$F$31,Y334,Z334),Y334)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K334<Quickscan!$H$31,Y334,Z334), Y334)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C334), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C334, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I334,P334)=I334,IF(Quickscan!$F$32<10.5,IF(D334>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K334>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C334<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1),0)","v":0},{"$f":"IFERROR(IF($C334<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1),0)","v":0},{"$f":"IFERROR(IF($C334<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ334=1,$BL334,$BK334),1),0)","v":0},{"$f":"IFERROR(IF($C334<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ334=1,$BL334,$BK334),1),0)","v":0},{"$f":"IFERROR(IF($C334<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ334=1,$BL334,$BK334),1),0)","v":0},{"$f":"IFERROR(IF($C334<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ334=1,$BL334,$BK334),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C334<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1),0)","v":0},{"$f":"IFERROR(IF($C334<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1),0)","v":0},{"$f":"IFERROR(IF($C334<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1),0)","v":0},{"$f":"IFERROR(IF($C334<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1),0)","v":0},{"$f":"IFERROR(IF($C334<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1),0)","v":0},{"$f":"IFERROR(IF($C334<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1),0)","v":0},null,{"$f":"IFERROR(IF($C334<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A333)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1),0)","v":0},{"$f":"IFERROR(IF($C334<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A333)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1),0)","v":0},{"$f":"IFERROR(IF($C334<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A333)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1),0)","v":0},{"$f":"IFERROR(IF($C334<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A333)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1),0)","v":0},{"$f":"IFERROR(IF($C334<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A333)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1),0)","v":0},{"$f":"IFERROR(IF($C334<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A333)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM334,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV334,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC334,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN334,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW334,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD334,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO334,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX334,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE334,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP334,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY334,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF334,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ334,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ334,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG334,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR334,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA334,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH334,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ334=1,$BL334,$BK334),1)","v":0},0,null,{"$f":"CR335+(AQ334-CR335*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ334-CR335*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR334*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ334,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ334,Berekening!BH334))-BS334","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A334,0,Berekening!CW334)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A334,0,Berekening!CY334)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ334,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ334,Berekening!BH334))-CP334","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A334,0,Berekening!DB334)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A334,0,Berekening!DD334)","v":0}]
[332,27.583333333333332,"2049-01-31",{"$f":"DAYS360(Quickscan!$F$28,C335)/360","v":69.083333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D335<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D335>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C335,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C335,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C335,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C335)/360","v":149.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K335<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K335>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C335,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C335,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C335, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC335, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC335,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC335,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC335,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB335=Berekening!AC335),AND(AC335>=20000,AC335<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D335<Quickscan!$F$31,$R335,$S335),$R335)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K335<Quickscan!$H$31,$R335,$S335), $R335)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D335<Quickscan!$F$31,W335,X335),W335)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K335<Quickscan!$H$31,W335,X335), W335)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C335), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C335, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS335=Berekening!AT335),AND(AT335>=20000,AT335<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D335<Quickscan!$F$31,$T335,$U335),$T335)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K335<Quickscan!$H$31,$T335,$U335), $T335)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D335<Quickscan!$F$31,Y335,Z335),Y335)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K335<Quickscan!$H$31,Y335,Z335), Y335)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C335), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C335, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I335,P335)=I335,IF(Quickscan!$F$32<10.5,IF(D335>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K335>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C335<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1),0)","v":0},{"$f":"IFERROR(IF($C335<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1),0)","v":0},{"$f":"IFERROR(IF($C335<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ335=1,$BL335,$BK335),1),0)","v":0},{"$f":"IFERROR(IF($C335<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ335=1,$BL335,$BK335),1),0)","v":0},{"$f":"IFERROR(IF($C335<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ335=1,$BL335,$BK335),1),0)","v":0},{"$f":"IFERROR(IF($C335<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ335=1,$BL335,$BK335),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C335<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1),0)","v":0},{"$f":"IFERROR(IF($C335<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1),0)","v":0},{"$f":"IFERROR(IF($C335<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1),0)","v":0},{"$f":"IFERROR(IF($C335<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1),0)","v":0},{"$f":"IFERROR(IF($C335<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1),0)","v":0},{"$f":"IFERROR(IF($C335<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1),0)","v":0},null,{"$f":"IFERROR(IF($C335<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A334)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1),0)","v":0},{"$f":"IFERROR(IF($C335<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A334)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1),0)","v":0},{"$f":"IFERROR(IF($C335<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A334)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1),0)","v":0},{"$f":"IFERROR(IF($C335<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A334)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1),0)","v":0},{"$f":"IFERROR(IF($C335<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A334)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1),0)","v":0},{"$f":"IFERROR(IF($C335<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A334)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM335,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV335,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC335,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN335,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW335,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD335,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO335,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX335,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE335,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP335,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY335,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF335,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ335,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ335,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG335,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR335,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA335,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH335,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ335=1,$BL335,$BK335),1)","v":0},0,null,{"$f":"CR336+(AQ335-CR336*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ335-CR336*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR335*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ335,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ335,Berekening!BH335))-BS335","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A335,0,Berekening!CW335)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A335,0,Berekening!CY335)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ335,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ335,Berekening!BH335))-CP335","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A335,0,Berekening!DB335)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A335,0,Berekening!DD335)","v":0}]
[333,27.666666666666668,"2049-02-28",{"$f":"DAYS360(Quickscan!$F$28,C336)/360","v":69.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D336<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D336>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C336,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C336,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C336,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C336)/360","v":149.1611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K336<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K336>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C336,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C336,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C336, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC336, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC336,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC336,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC336,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB336=Berekening!AC336),AND(AC336>=20000,AC336<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D336<Quickscan!$F$31,$R336,$S336),$R336)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K336<Quickscan!$H$31,$R336,$S336), $R336)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D336<Quickscan!$F$31,W336,X336),W336)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K336<Quickscan!$H$31,W336,X336), W336)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C336), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C336, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS336=Berekening!AT336),AND(AT336>=20000,AT336<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D336<Quickscan!$F$31,$T336,$U336),$T336)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K336<Quickscan!$H$31,$T336,$U336), $T336)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D336<Quickscan!$F$31,Y336,Z336),Y336)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K336<Quickscan!$H$31,Y336,Z336), Y336)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C336), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C336, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I336,P336)=I336,IF(Quickscan!$F$32<10.5,IF(D336>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K336>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C336<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1),0)","v":0},{"$f":"IFERROR(IF($C336<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1),0)","v":0},{"$f":"IFERROR(IF($C336<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ336=1,$BL336,$BK336),1),0)","v":0},{"$f":"IFERROR(IF($C336<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ336=1,$BL336,$BK336),1),0)","v":0},{"$f":"IFERROR(IF($C336<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ336=1,$BL336,$BK336),1),0)","v":0},{"$f":"IFERROR(IF($C336<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ336=1,$BL336,$BK336),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C336<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1),0)","v":0},{"$f":"IFERROR(IF($C336<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1),0)","v":0},{"$f":"IFERROR(IF($C336<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1),0)","v":0},{"$f":"IFERROR(IF($C336<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1),0)","v":0},{"$f":"IFERROR(IF($C336<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1),0)","v":0},{"$f":"IFERROR(IF($C336<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1),0)","v":0},null,{"$f":"IFERROR(IF($C336<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A335)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1),0)","v":0},{"$f":"IFERROR(IF($C336<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A335)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1),0)","v":0},{"$f":"IFERROR(IF($C336<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A335)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1),0)","v":0},{"$f":"IFERROR(IF($C336<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A335)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1),0)","v":0},{"$f":"IFERROR(IF($C336<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A335)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1),0)","v":0},{"$f":"IFERROR(IF($C336<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A335)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM336,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV336,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC336,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN336,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW336,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD336,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO336,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX336,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE336,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP336,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY336,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF336,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ336,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ336,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG336,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR336,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA336,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH336,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ336=1,$BL336,$BK336),1)","v":0},0,null,{"$f":"CR337+(AQ336-CR337*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ336-CR337*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR336*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ336,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ336,Berekening!BH336))-BS336","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A336,0,Berekening!CW336)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A336,0,Berekening!CY336)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ336,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ336,Berekening!BH336))-CP336","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A336,0,Berekening!DB336)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A336,0,Berekening!DD336)","v":0}]
[334,27.75,"2049-03-31",{"$f":"DAYS360(Quickscan!$F$28,C337)/360","v":69.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D337<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D337>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C337,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C337,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C337,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C337)/360","v":149.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K337<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K337>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C337,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C337,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C337, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC337, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC337,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC337,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC337,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB337=Berekening!AC337),AND(AC337>=20000,AC337<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D337<Quickscan!$F$31,$R337,$S337),$R337)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K337<Quickscan!$H$31,$R337,$S337), $R337)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D337<Quickscan!$F$31,W337,X337),W337)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K337<Quickscan!$H$31,W337,X337), W337)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C337), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C337, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS337=Berekening!AT337),AND(AT337>=20000,AT337<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D337<Quickscan!$F$31,$T337,$U337),$T337)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K337<Quickscan!$H$31,$T337,$U337), $T337)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D337<Quickscan!$F$31,Y337,Z337),Y337)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K337<Quickscan!$H$31,Y337,Z337), Y337)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C337), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C337, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I337,P337)=I337,IF(Quickscan!$F$32<10.5,IF(D337>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K337>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C337<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1),0)","v":0},{"$f":"IFERROR(IF($C337<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1),0)","v":0},{"$f":"IFERROR(IF($C337<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ337=1,$BL337,$BK337),1),0)","v":0},{"$f":"IFERROR(IF($C337<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ337=1,$BL337,$BK337),1),0)","v":0},{"$f":"IFERROR(IF($C337<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ337=1,$BL337,$BK337),1),0)","v":0},{"$f":"IFERROR(IF($C337<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ337=1,$BL337,$BK337),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C337<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1),0)","v":0},{"$f":"IFERROR(IF($C337<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1),0)","v":0},{"$f":"IFERROR(IF($C337<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1),0)","v":0},{"$f":"IFERROR(IF($C337<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1),0)","v":0},{"$f":"IFERROR(IF($C337<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1),0)","v":0},{"$f":"IFERROR(IF($C337<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1),0)","v":0},null,{"$f":"IFERROR(IF($C337<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A336)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1),0)","v":0},{"$f":"IFERROR(IF($C337<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A336)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1),0)","v":0},{"$f":"IFERROR(IF($C337<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A336)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1),0)","v":0},{"$f":"IFERROR(IF($C337<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A336)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1),0)","v":0},{"$f":"IFERROR(IF($C337<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A336)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1),0)","v":0},{"$f":"IFERROR(IF($C337<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A336)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM337,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV337,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC337,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN337,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW337,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD337,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO337,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX337,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE337,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP337,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY337,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF337,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ337,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ337,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG337,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR337,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA337,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH337,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ337=1,$BL337,$BK337),1)","v":0},0,null,{"$f":"CR338+(AQ337-CR338*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ337-CR338*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR337*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ337,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ337,Berekening!BH337))-BS337","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A337,0,Berekening!CW337)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A337,0,Berekening!CY337)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ337,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ337,Berekening!BH337))-CP337","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A337,0,Berekening!DB337)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A337,0,Berekening!DD337)","v":0}]
[335,27.833333333333332,"2049-04-30",{"$f":"DAYS360(Quickscan!$F$28,C338)/360","v":69.330555555555549},{"$f":"IF(Quickscan!$F$32<10.5, IF(D338<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D338>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C338,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C338,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C338,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C338)/360","v":149.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K338<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K338>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C338,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C338,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C338, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC338, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC338,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC338,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC338,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB338=Berekening!AC338),AND(AC338>=20000,AC338<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D338<Quickscan!$F$31,$R338,$S338),$R338)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K338<Quickscan!$H$31,$R338,$S338), $R338)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D338<Quickscan!$F$31,W338,X338),W338)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K338<Quickscan!$H$31,W338,X338), W338)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C338), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C338, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS338=Berekening!AT338),AND(AT338>=20000,AT338<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D338<Quickscan!$F$31,$T338,$U338),$T338)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K338<Quickscan!$H$31,$T338,$U338), $T338)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D338<Quickscan!$F$31,Y338,Z338),Y338)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K338<Quickscan!$H$31,Y338,Z338), Y338)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C338), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C338, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I338,P338)=I338,IF(Quickscan!$F$32<10.5,IF(D338>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K338>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C338<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1),0)","v":0},{"$f":"IFERROR(IF($C338<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1),0)","v":0},{"$f":"IFERROR(IF($C338<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ338=1,$BL338,$BK338),1),0)","v":0},{"$f":"IFERROR(IF($C338<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ338=1,$BL338,$BK338),1),0)","v":0},{"$f":"IFERROR(IF($C338<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ338=1,$BL338,$BK338),1),0)","v":0},{"$f":"IFERROR(IF($C338<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ338=1,$BL338,$BK338),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C338<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1),0)","v":0},{"$f":"IFERROR(IF($C338<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1),0)","v":0},{"$f":"IFERROR(IF($C338<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1),0)","v":0},{"$f":"IFERROR(IF($C338<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1),0)","v":0},{"$f":"IFERROR(IF($C338<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1),0)","v":0},{"$f":"IFERROR(IF($C338<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1),0)","v":0},null,{"$f":"IFERROR(IF($C338<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A337)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1),0)","v":0},{"$f":"IFERROR(IF($C338<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A337)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1),0)","v":0},{"$f":"IFERROR(IF($C338<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A337)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1),0)","v":0},{"$f":"IFERROR(IF($C338<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A337)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1),0)","v":0},{"$f":"IFERROR(IF($C338<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A337)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1),0)","v":0},{"$f":"IFERROR(IF($C338<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A337)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM338,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV338,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC338,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN338,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW338,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD338,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO338,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX338,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE338,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP338,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY338,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF338,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ338,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ338,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG338,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR338,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA338,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH338,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ338=1,$BL338,$BK338),1)","v":0},0,null,{"$f":"CR339+(AQ338-CR339*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ338-CR339*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR338*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ338,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ338,Berekening!BH338))-BS338","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A338,0,Berekening!CW338)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A338,0,Berekening!CY338)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ338,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ338,Berekening!BH338))-CP338","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A338,0,Berekening!DB338)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A338,0,Berekening!DD338)","v":0}]
[336,27.916666666666668,"2049-05-31",{"$f":"DAYS360(Quickscan!$F$28,C339)/360","v":69.416666666666671},{"$f":"IF(Quickscan!$F$32<10.5, IF(D339<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D339>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C339,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C339,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C339,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C339)/360","v":149.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K339<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K339>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C339,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C339,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C339, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC339, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC339,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC339,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC339,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB339=Berekening!AC339),AND(AC339>=20000,AC339<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D339<Quickscan!$F$31,$R339,$S339),$R339)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K339<Quickscan!$H$31,$R339,$S339), $R339)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D339<Quickscan!$F$31,W339,X339),W339)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K339<Quickscan!$H$31,W339,X339), W339)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C339), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C339, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS339=Berekening!AT339),AND(AT339>=20000,AT339<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D339<Quickscan!$F$31,$T339,$U339),$T339)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K339<Quickscan!$H$31,$T339,$U339), $T339)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D339<Quickscan!$F$31,Y339,Z339),Y339)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K339<Quickscan!$H$31,Y339,Z339), Y339)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C339), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C339, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I339,P339)=I339,IF(Quickscan!$F$32<10.5,IF(D339>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K339>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C339<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1),0)","v":0},{"$f":"IFERROR(IF($C339<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1),0)","v":0},{"$f":"IFERROR(IF($C339<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ339=1,$BL339,$BK339),1),0)","v":0},{"$f":"IFERROR(IF($C339<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ339=1,$BL339,$BK339),1),0)","v":0},{"$f":"IFERROR(IF($C339<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ339=1,$BL339,$BK339),1),0)","v":0},{"$f":"IFERROR(IF($C339<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ339=1,$BL339,$BK339),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C339<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1),0)","v":0},{"$f":"IFERROR(IF($C339<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1),0)","v":0},{"$f":"IFERROR(IF($C339<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1),0)","v":0},{"$f":"IFERROR(IF($C339<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1),0)","v":0},{"$f":"IFERROR(IF($C339<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1),0)","v":0},{"$f":"IFERROR(IF($C339<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1),0)","v":0},null,{"$f":"IFERROR(IF($C339<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A338)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1),0)","v":0},{"$f":"IFERROR(IF($C339<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A338)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1),0)","v":0},{"$f":"IFERROR(IF($C339<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A338)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1),0)","v":0},{"$f":"IFERROR(IF($C339<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A338)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1),0)","v":0},{"$f":"IFERROR(IF($C339<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A338)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1),0)","v":0},{"$f":"IFERROR(IF($C339<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A338)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM339,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV339,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC339,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN339,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW339,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD339,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO339,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX339,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE339,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP339,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY339,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF339,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ339,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ339,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG339,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR339,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA339,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH339,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ339=1,$BL339,$BK339),1)","v":0},0,null,{"$f":"CR340+(AQ339-CR340*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ339-CR340*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR339*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ339,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ339,Berekening!BH339))-BS339","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A339,0,Berekening!CW339)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A339,0,Berekening!CY339)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ339,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ339,Berekening!BH339))-CP339","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A339,0,Berekening!DB339)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A339,0,Berekening!DD339)","v":0}]
[337,28,"2049-06-30",{"$f":"DAYS360(Quickscan!$F$28,C340)/360","v":69.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D340<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D340>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C340,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C340,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C340,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C340)/360","v":149.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K340<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K340>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C340,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C340,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C340, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC340, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC340,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC340,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC340,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB340=Berekening!AC340),AND(AC340>=20000,AC340<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D340<Quickscan!$F$31,$R340,$S340),$R340)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K340<Quickscan!$H$31,$R340,$S340), $R340)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D340<Quickscan!$F$31,W340,X340),W340)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K340<Quickscan!$H$31,W340,X340), W340)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C340), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C340, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS340=Berekening!AT340),AND(AT340>=20000,AT340<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D340<Quickscan!$F$31,$T340,$U340),$T340)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K340<Quickscan!$H$31,$T340,$U340), $T340)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D340<Quickscan!$F$31,Y340,Z340),Y340)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K340<Quickscan!$H$31,Y340,Z340), Y340)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C340), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C340, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I340,P340)=I340,IF(Quickscan!$F$32<10.5,IF(D340>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K340>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C340<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1),0)","v":0},{"$f":"IFERROR(IF($C340<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1),0)","v":0},{"$f":"IFERROR(IF($C340<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ340=1,$BL340,$BK340),1),0)","v":0},{"$f":"IFERROR(IF($C340<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ340=1,$BL340,$BK340),1),0)","v":0},{"$f":"IFERROR(IF($C340<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ340=1,$BL340,$BK340),1),0)","v":0},{"$f":"IFERROR(IF($C340<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ340=1,$BL340,$BK340),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C340<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1),0)","v":0},{"$f":"IFERROR(IF($C340<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1),0)","v":0},{"$f":"IFERROR(IF($C340<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1),0)","v":0},{"$f":"IFERROR(IF($C340<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1),0)","v":0},{"$f":"IFERROR(IF($C340<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1),0)","v":0},{"$f":"IFERROR(IF($C340<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1),0)","v":0},null,{"$f":"IFERROR(IF($C340<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A339)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1),0)","v":0},{"$f":"IFERROR(IF($C340<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A339)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1),0)","v":0},{"$f":"IFERROR(IF($C340<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A339)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1),0)","v":0},{"$f":"IFERROR(IF($C340<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A339)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1),0)","v":0},{"$f":"IFERROR(IF($C340<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A339)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1),0)","v":0},{"$f":"IFERROR(IF($C340<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A339)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM340,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV340,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC340,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN340,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW340,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD340,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO340,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX340,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE340,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP340,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY340,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF340,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ340,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ340,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG340,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR340,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA340,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH340,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ340=1,$BL340,$BK340),1)","v":0},0,null,{"$f":"CR341+(AQ340-CR341*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ340-CR341*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR340*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ340,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ340,Berekening!BH340))-BS340","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A340,0,Berekening!CW340)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A340,0,Berekening!CY340)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ340,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ340,Berekening!BH340))-CP340","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A340,0,Berekening!DB340)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A340,0,Berekening!DD340)","v":0}]
[338,28.083333333333332,"2049-07-31",{"$f":"DAYS360(Quickscan!$F$28,C341)/360","v":69.583333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D341<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D341>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C341,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C341,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C341,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C341)/360","v":149.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K341<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K341>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C341,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C341,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C341, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC341, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC341,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC341,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC341,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB341=Berekening!AC341),AND(AC341>=20000,AC341<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D341<Quickscan!$F$31,$R341,$S341),$R341)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K341<Quickscan!$H$31,$R341,$S341), $R341)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D341<Quickscan!$F$31,W341,X341),W341)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K341<Quickscan!$H$31,W341,X341), W341)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C341), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C341, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS341=Berekening!AT341),AND(AT341>=20000,AT341<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D341<Quickscan!$F$31,$T341,$U341),$T341)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K341<Quickscan!$H$31,$T341,$U341), $T341)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D341<Quickscan!$F$31,Y341,Z341),Y341)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K341<Quickscan!$H$31,Y341,Z341), Y341)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C341), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C341, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I341,P341)=I341,IF(Quickscan!$F$32<10.5,IF(D341>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K341>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C341<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1),0)","v":0},{"$f":"IFERROR(IF($C341<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1),0)","v":0},{"$f":"IFERROR(IF($C341<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ341=1,$BL341,$BK341),1),0)","v":0},{"$f":"IFERROR(IF($C341<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ341=1,$BL341,$BK341),1),0)","v":0},{"$f":"IFERROR(IF($C341<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ341=1,$BL341,$BK341),1),0)","v":0},{"$f":"IFERROR(IF($C341<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ341=1,$BL341,$BK341),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C341<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1),0)","v":0},{"$f":"IFERROR(IF($C341<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1),0)","v":0},{"$f":"IFERROR(IF($C341<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1),0)","v":0},{"$f":"IFERROR(IF($C341<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1),0)","v":0},{"$f":"IFERROR(IF($C341<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1),0)","v":0},{"$f":"IFERROR(IF($C341<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1),0)","v":0},null,{"$f":"IFERROR(IF($C341<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A340)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1),0)","v":0},{"$f":"IFERROR(IF($C341<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A340)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1),0)","v":0},{"$f":"IFERROR(IF($C341<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A340)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1),0)","v":0},{"$f":"IFERROR(IF($C341<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A340)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1),0)","v":0},{"$f":"IFERROR(IF($C341<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A340)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1),0)","v":0},{"$f":"IFERROR(IF($C341<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A340)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM341,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV341,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC341,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN341,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW341,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD341,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO341,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX341,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE341,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP341,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY341,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF341,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ341,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ341,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG341,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR341,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA341,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH341,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ341=1,$BL341,$BK341),1)","v":0},0,null,{"$f":"CR342+(AQ341-CR342*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ341-CR342*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR341*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ341,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ341,Berekening!BH341))-BS341","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A341,0,Berekening!CW341)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A341,0,Berekening!CY341)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ341,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ341,Berekening!BH341))-CP341","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A341,0,Berekening!DB341)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A341,0,Berekening!DD341)","v":0}]
[339,28.166666666666668,"2049-08-31",{"$f":"DAYS360(Quickscan!$F$28,C342)/360","v":69.666666666666671},{"$f":"IF(Quickscan!$F$32<10.5, IF(D342<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D342>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C342,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C342,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C342,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C342)/360","v":149.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K342<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K342>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C342,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C342,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C342, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC342, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC342,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC342,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC342,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB342=Berekening!AC342),AND(AC342>=20000,AC342<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D342<Quickscan!$F$31,$R342,$S342),$R342)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K342<Quickscan!$H$31,$R342,$S342), $R342)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D342<Quickscan!$F$31,W342,X342),W342)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K342<Quickscan!$H$31,W342,X342), W342)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C342), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C342, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS342=Berekening!AT342),AND(AT342>=20000,AT342<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D342<Quickscan!$F$31,$T342,$U342),$T342)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K342<Quickscan!$H$31,$T342,$U342), $T342)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D342<Quickscan!$F$31,Y342,Z342),Y342)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K342<Quickscan!$H$31,Y342,Z342), Y342)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C342), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C342, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I342,P342)=I342,IF(Quickscan!$F$32<10.5,IF(D342>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K342>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C342<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1),0)","v":0},{"$f":"IFERROR(IF($C342<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1),0)","v":0},{"$f":"IFERROR(IF($C342<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ342=1,$BL342,$BK342),1),0)","v":0},{"$f":"IFERROR(IF($C342<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ342=1,$BL342,$BK342),1),0)","v":0},{"$f":"IFERROR(IF($C342<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ342=1,$BL342,$BK342),1),0)","v":0},{"$f":"IFERROR(IF($C342<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ342=1,$BL342,$BK342),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C342<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1),0)","v":0},{"$f":"IFERROR(IF($C342<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1),0)","v":0},{"$f":"IFERROR(IF($C342<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1),0)","v":0},{"$f":"IFERROR(IF($C342<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1),0)","v":0},{"$f":"IFERROR(IF($C342<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1),0)","v":0},{"$f":"IFERROR(IF($C342<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1),0)","v":0},null,{"$f":"IFERROR(IF($C342<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A341)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1),0)","v":0},{"$f":"IFERROR(IF($C342<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A341)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1),0)","v":0},{"$f":"IFERROR(IF($C342<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A341)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1),0)","v":0},{"$f":"IFERROR(IF($C342<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A341)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1),0)","v":0},{"$f":"IFERROR(IF($C342<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A341)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1),0)","v":0},{"$f":"IFERROR(IF($C342<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A341)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM342,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV342,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC342,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN342,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW342,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD342,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO342,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX342,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE342,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP342,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY342,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF342,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ342,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ342,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG342,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR342,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA342,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH342,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ342=1,$BL342,$BK342),1)","v":0},0,null,{"$f":"CR343+(AQ342-CR343*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ342-CR343*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR342*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ342,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ342,Berekening!BH342))-BS342","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A342,0,Berekening!CW342)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A342,0,Berekening!CY342)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ342,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ342,Berekening!BH342))-CP342","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A342,0,Berekening!DB342)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A342,0,Berekening!DD342)","v":0}]
[340,28.25,"2049-09-30",{"$f":"DAYS360(Quickscan!$F$28,C343)/360","v":69.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D343<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D343>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C343,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C343,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C343,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C343)/360","v":149.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K343<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K343>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C343,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C343,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C343, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC343, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC343,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC343,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC343,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB343=Berekening!AC343),AND(AC343>=20000,AC343<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D343<Quickscan!$F$31,$R343,$S343),$R343)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K343<Quickscan!$H$31,$R343,$S343), $R343)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D343<Quickscan!$F$31,W343,X343),W343)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K343<Quickscan!$H$31,W343,X343), W343)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C343), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C343, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS343=Berekening!AT343),AND(AT343>=20000,AT343<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D343<Quickscan!$F$31,$T343,$U343),$T343)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K343<Quickscan!$H$31,$T343,$U343), $T343)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D343<Quickscan!$F$31,Y343,Z343),Y343)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K343<Quickscan!$H$31,Y343,Z343), Y343)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C343), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C343, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I343,P343)=I343,IF(Quickscan!$F$32<10.5,IF(D343>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K343>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C343<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1),0)","v":0},{"$f":"IFERROR(IF($C343<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1),0)","v":0},{"$f":"IFERROR(IF($C343<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ343=1,$BL343,$BK343),1),0)","v":0},{"$f":"IFERROR(IF($C343<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ343=1,$BL343,$BK343),1),0)","v":0},{"$f":"IFERROR(IF($C343<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ343=1,$BL343,$BK343),1),0)","v":0},{"$f":"IFERROR(IF($C343<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ343=1,$BL343,$BK343),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C343<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1),0)","v":0},{"$f":"IFERROR(IF($C343<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1),0)","v":0},{"$f":"IFERROR(IF($C343<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1),0)","v":0},{"$f":"IFERROR(IF($C343<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1),0)","v":0},{"$f":"IFERROR(IF($C343<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1),0)","v":0},{"$f":"IFERROR(IF($C343<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1),0)","v":0},null,{"$f":"IFERROR(IF($C343<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A342)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1),0)","v":0},{"$f":"IFERROR(IF($C343<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A342)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1),0)","v":0},{"$f":"IFERROR(IF($C343<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A342)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1),0)","v":0},{"$f":"IFERROR(IF($C343<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A342)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1),0)","v":0},{"$f":"IFERROR(IF($C343<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A342)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1),0)","v":0},{"$f":"IFERROR(IF($C343<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A342)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM343,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV343,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC343,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN343,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW343,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD343,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO343,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX343,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE343,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP343,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY343,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF343,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ343,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ343,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG343,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR343,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA343,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH343,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ343=1,$BL343,$BK343),1)","v":0},0,null,{"$f":"CR344+(AQ343-CR344*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ343-CR344*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR343*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ343,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ343,Berekening!BH343))-BS343","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A343,0,Berekening!CW343)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A343,0,Berekening!CY343)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ343,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ343,Berekening!BH343))-CP343","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A343,0,Berekening!DB343)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A343,0,Berekening!DD343)","v":0}]
[341,28.333333333333332,"2049-10-31",{"$f":"DAYS360(Quickscan!$F$28,C344)/360","v":69.833333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D344<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D344>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C344,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C344,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C344,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C344)/360","v":149.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K344<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K344>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C344,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C344,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C344, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC344, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC344,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC344,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC344,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB344=Berekening!AC344),AND(AC344>=20000,AC344<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D344<Quickscan!$F$31,$R344,$S344),$R344)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K344<Quickscan!$H$31,$R344,$S344), $R344)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D344<Quickscan!$F$31,W344,X344),W344)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K344<Quickscan!$H$31,W344,X344), W344)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C344), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C344, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS344=Berekening!AT344),AND(AT344>=20000,AT344<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D344<Quickscan!$F$31,$T344,$U344),$T344)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K344<Quickscan!$H$31,$T344,$U344), $T344)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D344<Quickscan!$F$31,Y344,Z344),Y344)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K344<Quickscan!$H$31,Y344,Z344), Y344)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C344), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C344, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I344,P344)=I344,IF(Quickscan!$F$32<10.5,IF(D344>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K344>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C344<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1),0)","v":0},{"$f":"IFERROR(IF($C344<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1),0)","v":0},{"$f":"IFERROR(IF($C344<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ344=1,$BL344,$BK344),1),0)","v":0},{"$f":"IFERROR(IF($C344<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ344=1,$BL344,$BK344),1),0)","v":0},{"$f":"IFERROR(IF($C344<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ344=1,$BL344,$BK344),1),0)","v":0},{"$f":"IFERROR(IF($C344<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ344=1,$BL344,$BK344),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C344<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1),0)","v":0},{"$f":"IFERROR(IF($C344<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1),0)","v":0},{"$f":"IFERROR(IF($C344<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1),0)","v":0},{"$f":"IFERROR(IF($C344<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1),0)","v":0},{"$f":"IFERROR(IF($C344<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1),0)","v":0},{"$f":"IFERROR(IF($C344<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1),0)","v":0},null,{"$f":"IFERROR(IF($C344<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A343)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1),0)","v":0},{"$f":"IFERROR(IF($C344<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A343)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1),0)","v":0},{"$f":"IFERROR(IF($C344<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A343)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1),0)","v":0},{"$f":"IFERROR(IF($C344<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A343)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1),0)","v":0},{"$f":"IFERROR(IF($C344<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A343)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1),0)","v":0},{"$f":"IFERROR(IF($C344<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A343)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM344,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV344,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC344,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN344,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW344,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD344,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO344,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX344,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE344,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP344,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY344,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF344,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ344,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ344,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG344,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR344,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA344,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH344,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ344=1,$BL344,$BK344),1)","v":0},0,null,{"$f":"CR345+(AQ344-CR345*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ344-CR345*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR344*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ344,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ344,Berekening!BH344))-BS344","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A344,0,Berekening!CW344)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A344,0,Berekening!CY344)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ344,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ344,Berekening!BH344))-CP344","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A344,0,Berekening!DB344)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A344,0,Berekening!DD344)","v":0}]
[342,28.416666666666668,"2049-11-30",{"$f":"DAYS360(Quickscan!$F$28,C345)/360","v":69.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D345<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D345>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C345,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C345,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C345,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C345)/360","v":149.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K345<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K345>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C345,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C345,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C345, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC345, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC345,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC345,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC345,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB345=Berekening!AC345),AND(AC345>=20000,AC345<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D345<Quickscan!$F$31,$R345,$S345),$R345)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K345<Quickscan!$H$31,$R345,$S345), $R345)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D345<Quickscan!$F$31,W345,X345),W345)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K345<Quickscan!$H$31,W345,X345), W345)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C345), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C345, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS345=Berekening!AT345),AND(AT345>=20000,AT345<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D345<Quickscan!$F$31,$T345,$U345),$T345)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K345<Quickscan!$H$31,$T345,$U345), $T345)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D345<Quickscan!$F$31,Y345,Z345),Y345)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K345<Quickscan!$H$31,Y345,Z345), Y345)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C345), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C345, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I345,P345)=I345,IF(Quickscan!$F$32<10.5,IF(D345>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K345>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C345<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1),0)","v":0},{"$f":"IFERROR(IF($C345<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1),0)","v":0},{"$f":"IFERROR(IF($C345<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ345=1,$BL345,$BK345),1),0)","v":0},{"$f":"IFERROR(IF($C345<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ345=1,$BL345,$BK345),1),0)","v":0},{"$f":"IFERROR(IF($C345<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ345=1,$BL345,$BK345),1),0)","v":0},{"$f":"IFERROR(IF($C345<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ345=1,$BL345,$BK345),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C345<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1),0)","v":0},{"$f":"IFERROR(IF($C345<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1),0)","v":0},{"$f":"IFERROR(IF($C345<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1),0)","v":0},{"$f":"IFERROR(IF($C345<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1),0)","v":0},{"$f":"IFERROR(IF($C345<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1),0)","v":0},{"$f":"IFERROR(IF($C345<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1),0)","v":0},null,{"$f":"IFERROR(IF($C345<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A344)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1),0)","v":0},{"$f":"IFERROR(IF($C345<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A344)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1),0)","v":0},{"$f":"IFERROR(IF($C345<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A344)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1),0)","v":0},{"$f":"IFERROR(IF($C345<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A344)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1),0)","v":0},{"$f":"IFERROR(IF($C345<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A344)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1),0)","v":0},{"$f":"IFERROR(IF($C345<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A344)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM345,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV345,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC345,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN345,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW345,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD345,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO345,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX345,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE345,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP345,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY345,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF345,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ345,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ345,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG345,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR345,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA345,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH345,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ345=1,$BL345,$BK345),1)","v":0},0,null,{"$f":"CR346+(AQ345-CR346*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ345-CR346*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR345*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ345,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ345,Berekening!BH345))-BS345","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A345,0,Berekening!CW345)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A345,0,Berekening!CY345)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ345,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ345,Berekening!BH345))-CP345","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A345,0,Berekening!DB345)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A345,0,Berekening!DD345)","v":0}]
[343,28.5,"2049-12-31",{"$f":"DAYS360(Quickscan!$F$28,C346)/360","v":70},{"$f":"IF(Quickscan!$F$32<10.5, IF(D346<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D346>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C346,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C346,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C346,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C346)/360","v":150.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K346<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K346>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C346,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C346,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C346, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC346, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC346,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC346,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC346,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB346=Berekening!AC346),AND(AC346>=20000,AC346<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D346<Quickscan!$F$31,$R346,$S346),$R346)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K346<Quickscan!$H$31,$R346,$S346), $R346)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D346<Quickscan!$F$31,W346,X346),W346)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K346<Quickscan!$H$31,W346,X346), W346)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C346), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C346, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS346=Berekening!AT346),AND(AT346>=20000,AT346<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D346<Quickscan!$F$31,$T346,$U346),$T346)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K346<Quickscan!$H$31,$T346,$U346), $T346)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D346<Quickscan!$F$31,Y346,Z346),Y346)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K346<Quickscan!$H$31,Y346,Z346), Y346)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C346), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C346, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I346,P346)=I346,IF(Quickscan!$F$32<10.5,IF(D346>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K346>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C346<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1),0)","v":0},{"$f":"IFERROR(IF($C346<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1),0)","v":0},{"$f":"IFERROR(IF($C346<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ346=1,$BL346,$BK346),1),0)","v":0},{"$f":"IFERROR(IF($C346<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ346=1,$BL346,$BK346),1),0)","v":0},{"$f":"IFERROR(IF($C346<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ346=1,$BL346,$BK346),1),0)","v":0},{"$f":"IFERROR(IF($C346<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ346=1,$BL346,$BK346),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C346<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1),0)","v":0},{"$f":"IFERROR(IF($C346<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1),0)","v":0},{"$f":"IFERROR(IF($C346<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1),0)","v":0},{"$f":"IFERROR(IF($C346<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1),0)","v":0},{"$f":"IFERROR(IF($C346<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1),0)","v":0},{"$f":"IFERROR(IF($C346<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1),0)","v":0},null,{"$f":"IFERROR(IF($C346<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A345)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1),0)","v":0},{"$f":"IFERROR(IF($C346<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A345)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1),0)","v":0},{"$f":"IFERROR(IF($C346<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A345)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1),0)","v":0},{"$f":"IFERROR(IF($C346<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A345)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1),0)","v":0},{"$f":"IFERROR(IF($C346<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A345)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1),0)","v":0},{"$f":"IFERROR(IF($C346<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A345)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM346,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV346,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC346,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN346,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW346,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD346,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO346,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX346,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE346,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP346,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY346,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF346,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ346,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ346,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG346,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR346,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA346,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH346,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ346=1,$BL346,$BK346),1)","v":0},0,null,{"$f":"CR347+(AQ346-CR347*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ346-CR347*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR346*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ346,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ346,Berekening!BH346))-BS346","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A346,0,Berekening!CW346)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A346,0,Berekening!CY346)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ346,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ346,Berekening!BH346))-CP346","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A346,0,Berekening!DB346)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A346,0,Berekening!DD346)","v":0}]
[344,28.583333333333332,"2050-01-31",{"$f":"DAYS360(Quickscan!$F$28,C347)/360","v":70.083333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D347<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D347>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C347,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C347,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C347,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C347)/360","v":150.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K347<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K347>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C347,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C347,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C347, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC347, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC347,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC347,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC347,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB347=Berekening!AC347),AND(AC347>=20000,AC347<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D347<Quickscan!$F$31,$R347,$S347),$R347)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K347<Quickscan!$H$31,$R347,$S347), $R347)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D347<Quickscan!$F$31,W347,X347),W347)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K347<Quickscan!$H$31,W347,X347), W347)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C347), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C347, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS347=Berekening!AT347),AND(AT347>=20000,AT347<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D347<Quickscan!$F$31,$T347,$U347),$T347)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K347<Quickscan!$H$31,$T347,$U347), $T347)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D347<Quickscan!$F$31,Y347,Z347),Y347)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K347<Quickscan!$H$31,Y347,Z347), Y347)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C347), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C347, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I347,P347)=I347,IF(Quickscan!$F$32<10.5,IF(D347>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K347>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C347<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1),0)","v":0},{"$f":"IFERROR(IF($C347<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1),0)","v":0},{"$f":"IFERROR(IF($C347<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ347=1,$BL347,$BK347),1),0)","v":0},{"$f":"IFERROR(IF($C347<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ347=1,$BL347,$BK347),1),0)","v":0},{"$f":"IFERROR(IF($C347<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ347=1,$BL347,$BK347),1),0)","v":0},{"$f":"IFERROR(IF($C347<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ347=1,$BL347,$BK347),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C347<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1),0)","v":0},{"$f":"IFERROR(IF($C347<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1),0)","v":0},{"$f":"IFERROR(IF($C347<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1),0)","v":0},{"$f":"IFERROR(IF($C347<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1),0)","v":0},{"$f":"IFERROR(IF($C347<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1),0)","v":0},{"$f":"IFERROR(IF($C347<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1),0)","v":0},null,{"$f":"IFERROR(IF($C347<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A346)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1),0)","v":0},{"$f":"IFERROR(IF($C347<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A346)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1),0)","v":0},{"$f":"IFERROR(IF($C347<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A346)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1),0)","v":0},{"$f":"IFERROR(IF($C347<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A346)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1),0)","v":0},{"$f":"IFERROR(IF($C347<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A346)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1),0)","v":0},{"$f":"IFERROR(IF($C347<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A346)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM347,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV347,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC347,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN347,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW347,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD347,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO347,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX347,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE347,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP347,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY347,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF347,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ347,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ347,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG347,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR347,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA347,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH347,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ347=1,$BL347,$BK347),1)","v":0},0,null,{"$f":"CR348+(AQ347-CR348*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ347-CR348*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR347*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ347,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ347,Berekening!BH347))-BS347","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A347,0,Berekening!CW347)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A347,0,Berekening!CY347)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ347,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ347,Berekening!BH347))-CP347","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A347,0,Berekening!DB347)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A347,0,Berekening!DD347)","v":0}]
[345,28.666666666666668,"2050-02-28",{"$f":"DAYS360(Quickscan!$F$28,C348)/360","v":70.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D348<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D348>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C348,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C348,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C348,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C348)/360","v":150.1611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K348<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K348>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C348,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C348,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C348, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC348, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC348,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC348,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC348,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB348=Berekening!AC348),AND(AC348>=20000,AC348<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D348<Quickscan!$F$31,$R348,$S348),$R348)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K348<Quickscan!$H$31,$R348,$S348), $R348)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D348<Quickscan!$F$31,W348,X348),W348)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K348<Quickscan!$H$31,W348,X348), W348)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C348), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C348, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS348=Berekening!AT348),AND(AT348>=20000,AT348<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D348<Quickscan!$F$31,$T348,$U348),$T348)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K348<Quickscan!$H$31,$T348,$U348), $T348)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D348<Quickscan!$F$31,Y348,Z348),Y348)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K348<Quickscan!$H$31,Y348,Z348), Y348)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C348), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C348, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I348,P348)=I348,IF(Quickscan!$F$32<10.5,IF(D348>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K348>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C348<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1),0)","v":0},{"$f":"IFERROR(IF($C348<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1),0)","v":0},{"$f":"IFERROR(IF($C348<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ348=1,$BL348,$BK348),1),0)","v":0},{"$f":"IFERROR(IF($C348<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ348=1,$BL348,$BK348),1),0)","v":0},{"$f":"IFERROR(IF($C348<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ348=1,$BL348,$BK348),1),0)","v":0},{"$f":"IFERROR(IF($C348<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ348=1,$BL348,$BK348),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C348<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1),0)","v":0},{"$f":"IFERROR(IF($C348<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1),0)","v":0},{"$f":"IFERROR(IF($C348<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1),0)","v":0},{"$f":"IFERROR(IF($C348<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1),0)","v":0},{"$f":"IFERROR(IF($C348<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1),0)","v":0},{"$f":"IFERROR(IF($C348<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1),0)","v":0},null,{"$f":"IFERROR(IF($C348<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A347)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1),0)","v":0},{"$f":"IFERROR(IF($C348<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A347)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1),0)","v":0},{"$f":"IFERROR(IF($C348<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A347)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1),0)","v":0},{"$f":"IFERROR(IF($C348<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A347)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1),0)","v":0},{"$f":"IFERROR(IF($C348<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A347)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1),0)","v":0},{"$f":"IFERROR(IF($C348<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A347)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM348,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV348,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC348,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN348,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW348,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD348,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO348,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX348,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE348,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP348,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY348,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF348,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ348,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ348,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG348,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR348,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA348,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH348,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ348=1,$BL348,$BK348),1)","v":0},0,null,{"$f":"CR349+(AQ348-CR349*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ348-CR349*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR348*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ348,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ348,Berekening!BH348))-BS348","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A348,0,Berekening!CW348)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A348,0,Berekening!CY348)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ348,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ348,Berekening!BH348))-CP348","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A348,0,Berekening!DB348)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A348,0,Berekening!DD348)","v":0}]
[346,28.75,"2050-03-31",{"$f":"DAYS360(Quickscan!$F$28,C349)/360","v":70.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D349<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D349>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C349,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C349,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C349,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C349)/360","v":150.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K349<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K349>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C349,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C349,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C349, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC349, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC349,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC349,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC349,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB349=Berekening!AC349),AND(AC349>=20000,AC349<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D349<Quickscan!$F$31,$R349,$S349),$R349)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K349<Quickscan!$H$31,$R349,$S349), $R349)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D349<Quickscan!$F$31,W349,X349),W349)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K349<Quickscan!$H$31,W349,X349), W349)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C349), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C349, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS349=Berekening!AT349),AND(AT349>=20000,AT349<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D349<Quickscan!$F$31,$T349,$U349),$T349)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K349<Quickscan!$H$31,$T349,$U349), $T349)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D349<Quickscan!$F$31,Y349,Z349),Y349)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K349<Quickscan!$H$31,Y349,Z349), Y349)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C349), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C349, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I349,P349)=I349,IF(Quickscan!$F$32<10.5,IF(D349>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K349>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C349<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1),0)","v":0},{"$f":"IFERROR(IF($C349<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1),0)","v":0},{"$f":"IFERROR(IF($C349<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ349=1,$BL349,$BK349),1),0)","v":0},{"$f":"IFERROR(IF($C349<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ349=1,$BL349,$BK349),1),0)","v":0},{"$f":"IFERROR(IF($C349<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ349=1,$BL349,$BK349),1),0)","v":0},{"$f":"IFERROR(IF($C349<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ349=1,$BL349,$BK349),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C349<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1),0)","v":0},{"$f":"IFERROR(IF($C349<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1),0)","v":0},{"$f":"IFERROR(IF($C349<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1),0)","v":0},{"$f":"IFERROR(IF($C349<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1),0)","v":0},{"$f":"IFERROR(IF($C349<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1),0)","v":0},{"$f":"IFERROR(IF($C349<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1),0)","v":0},null,{"$f":"IFERROR(IF($C349<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A348)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1),0)","v":0},{"$f":"IFERROR(IF($C349<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A348)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1),0)","v":0},{"$f":"IFERROR(IF($C349<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A348)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1),0)","v":0},{"$f":"IFERROR(IF($C349<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A348)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1),0)","v":0},{"$f":"IFERROR(IF($C349<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A348)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1),0)","v":0},{"$f":"IFERROR(IF($C349<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A348)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM349,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV349,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC349,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN349,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW349,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD349,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO349,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX349,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE349,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP349,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY349,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF349,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ349,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ349,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG349,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR349,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA349,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH349,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ349=1,$BL349,$BK349),1)","v":0},0,null,{"$f":"CR350+(AQ349-CR350*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ349-CR350*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR349*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ349,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ349,Berekening!BH349))-BS349","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A349,0,Berekening!CW349)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A349,0,Berekening!CY349)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ349,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ349,Berekening!BH349))-CP349","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A349,0,Berekening!DB349)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A349,0,Berekening!DD349)","v":0}]
[347,28.833333333333332,"2050-04-30",{"$f":"DAYS360(Quickscan!$F$28,C350)/360","v":70.330555555555549},{"$f":"IF(Quickscan!$F$32<10.5, IF(D350<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D350>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C350,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C350,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C350,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C350)/360","v":150.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K350<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K350>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C350,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C350,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C350, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC350, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC350,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC350,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC350,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB350=Berekening!AC350),AND(AC350>=20000,AC350<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D350<Quickscan!$F$31,$R350,$S350),$R350)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K350<Quickscan!$H$31,$R350,$S350), $R350)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D350<Quickscan!$F$31,W350,X350),W350)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K350<Quickscan!$H$31,W350,X350), W350)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C350), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C350, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS350=Berekening!AT350),AND(AT350>=20000,AT350<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D350<Quickscan!$F$31,$T350,$U350),$T350)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K350<Quickscan!$H$31,$T350,$U350), $T350)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D350<Quickscan!$F$31,Y350,Z350),Y350)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K350<Quickscan!$H$31,Y350,Z350), Y350)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C350), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C350, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I350,P350)=I350,IF(Quickscan!$F$32<10.5,IF(D350>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K350>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C350<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1),0)","v":0},{"$f":"IFERROR(IF($C350<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1),0)","v":0},{"$f":"IFERROR(IF($C350<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ350=1,$BL350,$BK350),1),0)","v":0},{"$f":"IFERROR(IF($C350<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ350=1,$BL350,$BK350),1),0)","v":0},{"$f":"IFERROR(IF($C350<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ350=1,$BL350,$BK350),1),0)","v":0},{"$f":"IFERROR(IF($C350<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ350=1,$BL350,$BK350),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C350<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1),0)","v":0},{"$f":"IFERROR(IF($C350<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1),0)","v":0},{"$f":"IFERROR(IF($C350<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1),0)","v":0},{"$f":"IFERROR(IF($C350<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1),0)","v":0},{"$f":"IFERROR(IF($C350<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1),0)","v":0},{"$f":"IFERROR(IF($C350<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1),0)","v":0},null,{"$f":"IFERROR(IF($C350<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A349)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1),0)","v":0},{"$f":"IFERROR(IF($C350<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A349)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1),0)","v":0},{"$f":"IFERROR(IF($C350<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A349)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1),0)","v":0},{"$f":"IFERROR(IF($C350<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A349)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1),0)","v":0},{"$f":"IFERROR(IF($C350<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A349)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1),0)","v":0},{"$f":"IFERROR(IF($C350<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A349)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM350,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV350,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC350,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN350,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW350,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD350,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO350,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX350,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE350,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP350,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY350,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF350,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ350,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ350,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG350,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR350,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA350,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH350,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ350=1,$BL350,$BK350),1)","v":0},0,null,{"$f":"CR351+(AQ350-CR351*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ350-CR351*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR350*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ350,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ350,Berekening!BH350))-BS350","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A350,0,Berekening!CW350)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A350,0,Berekening!CY350)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ350,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ350,Berekening!BH350))-CP350","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A350,0,Berekening!DB350)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A350,0,Berekening!DD350)","v":0}]
[348,28.916666666666668,"2050-05-31",{"$f":"DAYS360(Quickscan!$F$28,C351)/360","v":70.416666666666671},{"$f":"IF(Quickscan!$F$32<10.5, IF(D351<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D351>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C351,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C351,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C351,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C351)/360","v":150.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K351<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K351>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C351,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C351,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C351, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC351, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC351,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC351,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC351,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB351=Berekening!AC351),AND(AC351>=20000,AC351<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D351<Quickscan!$F$31,$R351,$S351),$R351)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K351<Quickscan!$H$31,$R351,$S351), $R351)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D351<Quickscan!$F$31,W351,X351),W351)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K351<Quickscan!$H$31,W351,X351), W351)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C351), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C351, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS351=Berekening!AT351),AND(AT351>=20000,AT351<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D351<Quickscan!$F$31,$T351,$U351),$T351)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K351<Quickscan!$H$31,$T351,$U351), $T351)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D351<Quickscan!$F$31,Y351,Z351),Y351)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K351<Quickscan!$H$31,Y351,Z351), Y351)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C351), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C351, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I351,P351)=I351,IF(Quickscan!$F$32<10.5,IF(D351>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K351>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C351<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1),0)","v":0},{"$f":"IFERROR(IF($C351<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1),0)","v":0},{"$f":"IFERROR(IF($C351<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ351=1,$BL351,$BK351),1),0)","v":0},{"$f":"IFERROR(IF($C351<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ351=1,$BL351,$BK351),1),0)","v":0},{"$f":"IFERROR(IF($C351<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ351=1,$BL351,$BK351),1),0)","v":0},{"$f":"IFERROR(IF($C351<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ351=1,$BL351,$BK351),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C351<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1),0)","v":0},{"$f":"IFERROR(IF($C351<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1),0)","v":0},{"$f":"IFERROR(IF($C351<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1),0)","v":0},{"$f":"IFERROR(IF($C351<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1),0)","v":0},{"$f":"IFERROR(IF($C351<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1),0)","v":0},{"$f":"IFERROR(IF($C351<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1),0)","v":0},null,{"$f":"IFERROR(IF($C351<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A350)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1),0)","v":0},{"$f":"IFERROR(IF($C351<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A350)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1),0)","v":0},{"$f":"IFERROR(IF($C351<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A350)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1),0)","v":0},{"$f":"IFERROR(IF($C351<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A350)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1),0)","v":0},{"$f":"IFERROR(IF($C351<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A350)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1),0)","v":0},{"$f":"IFERROR(IF($C351<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A350)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM351,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV351,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC351,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN351,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW351,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD351,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO351,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX351,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE351,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP351,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY351,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF351,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ351,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ351,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG351,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR351,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA351,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH351,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ351=1,$BL351,$BK351),1)","v":0},0,null,{"$f":"CR352+(AQ351-CR352*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ351-CR352*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR351*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ351,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ351,Berekening!BH351))-BS351","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A351,0,Berekening!CW351)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A351,0,Berekening!CY351)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ351,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ351,Berekening!BH351))-CP351","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A351,0,Berekening!DB351)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A351,0,Berekening!DD351)","v":0}]
[349,29,"2050-06-30",{"$f":"DAYS360(Quickscan!$F$28,C352)/360","v":70.49722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D352<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D352>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C352,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C352,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C352,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C352)/360","v":150.5},{"$f":"IF(Quickscan!$H$32<10.5, IF(K352<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K352>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C352,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C352,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C352, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC352, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC352,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC352,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC352,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB352=Berekening!AC352),AND(AC352>=20000,AC352<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D352<Quickscan!$F$31,$R352,$S352),$R352)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K352<Quickscan!$H$31,$R352,$S352), $R352)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D352<Quickscan!$F$31,W352,X352),W352)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K352<Quickscan!$H$31,W352,X352), W352)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C352), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C352, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS352=Berekening!AT352),AND(AT352>=20000,AT352<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D352<Quickscan!$F$31,$T352,$U352),$T352)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K352<Quickscan!$H$31,$T352,$U352), $T352)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D352<Quickscan!$F$31,Y352,Z352),Y352)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K352<Quickscan!$H$31,Y352,Z352), Y352)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C352), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C352, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I352,P352)=I352,IF(Quickscan!$F$32<10.5,IF(D352>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K352>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C352<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1),0)","v":0},{"$f":"IFERROR(IF($C352<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1),0)","v":0},{"$f":"IFERROR(IF($C352<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ352=1,$BL352,$BK352),1),0)","v":0},{"$f":"IFERROR(IF($C352<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ352=1,$BL352,$BK352),1),0)","v":0},{"$f":"IFERROR(IF($C352<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ352=1,$BL352,$BK352),1),0)","v":0},{"$f":"IFERROR(IF($C352<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ352=1,$BL352,$BK352),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C352<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1),0)","v":0},{"$f":"IFERROR(IF($C352<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1),0)","v":0},{"$f":"IFERROR(IF($C352<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1),0)","v":0},{"$f":"IFERROR(IF($C352<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1),0)","v":0},{"$f":"IFERROR(IF($C352<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1),0)","v":0},{"$f":"IFERROR(IF($C352<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1),0)","v":0},null,{"$f":"IFERROR(IF($C352<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A351)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1),0)","v":0},{"$f":"IFERROR(IF($C352<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A351)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1),0)","v":0},{"$f":"IFERROR(IF($C352<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A351)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1),0)","v":0},{"$f":"IFERROR(IF($C352<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A351)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1),0)","v":0},{"$f":"IFERROR(IF($C352<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A351)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1),0)","v":0},{"$f":"IFERROR(IF($C352<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A351)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM352,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV352,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC352,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN352,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW352,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD352,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO352,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX352,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE352,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP352,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY352,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF352,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ352,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ352,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG352,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR352,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA352,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH352,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ352=1,$BL352,$BK352),1)","v":0},0,null,{"$f":"CR353+(AQ352-CR353*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ352-CR353*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR352*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ352,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ352,Berekening!BH352))-BS352","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A352,0,Berekening!CW352)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A352,0,Berekening!CY352)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ352,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ352,Berekening!BH352))-CP352","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A352,0,Berekening!DB352)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A352,0,Berekening!DD352)","v":0}]
[350,29.083333333333332,"2050-07-31",{"$f":"DAYS360(Quickscan!$F$28,C353)/360","v":70.583333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D353<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D353>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C353,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C353,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C353,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C353)/360","v":150.58611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K353<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K353>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C353,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C353,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C353, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC353, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC353,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC353,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC353,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB353=Berekening!AC353),AND(AC353>=20000,AC353<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D353<Quickscan!$F$31,$R353,$S353),$R353)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K353<Quickscan!$H$31,$R353,$S353), $R353)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D353<Quickscan!$F$31,W353,X353),W353)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K353<Quickscan!$H$31,W353,X353), W353)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C353), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C353, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS353=Berekening!AT353),AND(AT353>=20000,AT353<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D353<Quickscan!$F$31,$T353,$U353),$T353)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K353<Quickscan!$H$31,$T353,$U353), $T353)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D353<Quickscan!$F$31,Y353,Z353),Y353)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K353<Quickscan!$H$31,Y353,Z353), Y353)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C353), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C353, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I353,P353)=I353,IF(Quickscan!$F$32<10.5,IF(D353>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K353>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C353<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1),0)","v":0},{"$f":"IFERROR(IF($C353<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1),0)","v":0},{"$f":"IFERROR(IF($C353<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ353=1,$BL353,$BK353),1),0)","v":0},{"$f":"IFERROR(IF($C353<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ353=1,$BL353,$BK353),1),0)","v":0},{"$f":"IFERROR(IF($C353<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ353=1,$BL353,$BK353),1),0)","v":0},{"$f":"IFERROR(IF($C353<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ353=1,$BL353,$BK353),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C353<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1),0)","v":0},{"$f":"IFERROR(IF($C353<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1),0)","v":0},{"$f":"IFERROR(IF($C353<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1),0)","v":0},{"$f":"IFERROR(IF($C353<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1),0)","v":0},{"$f":"IFERROR(IF($C353<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1),0)","v":0},{"$f":"IFERROR(IF($C353<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1),0)","v":0},null,{"$f":"IFERROR(IF($C353<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A352)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1),0)","v":0},{"$f":"IFERROR(IF($C353<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A352)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1),0)","v":0},{"$f":"IFERROR(IF($C353<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A352)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1),0)","v":0},{"$f":"IFERROR(IF($C353<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A352)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1),0)","v":0},{"$f":"IFERROR(IF($C353<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A352)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1),0)","v":0},{"$f":"IFERROR(IF($C353<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A352)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM353,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV353,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC353,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN353,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW353,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD353,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO353,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX353,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE353,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP353,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY353,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF353,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ353,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ353,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG353,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR353,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA353,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH353,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ353=1,$BL353,$BK353),1)","v":0},0,null,{"$f":"CR354+(AQ353-CR354*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ353-CR354*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR353*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ353,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ353,Berekening!BH353))-BS353","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A353,0,Berekening!CW353)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A353,0,Berekening!CY353)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ353,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ353,Berekening!BH353))-CP353","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A353,0,Berekening!DB353)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A353,0,Berekening!DD353)","v":0}]
[351,29.166666666666668,"2050-08-31",{"$f":"DAYS360(Quickscan!$F$28,C354)/360","v":70.666666666666671},{"$f":"IF(Quickscan!$F$32<10.5, IF(D354<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D354>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C354,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C354,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C354,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C354)/360","v":150.66944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K354<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K354>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C354,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C354,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C354, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC354, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC354,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC354,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC354,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB354=Berekening!AC354),AND(AC354>=20000,AC354<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D354<Quickscan!$F$31,$R354,$S354),$R354)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K354<Quickscan!$H$31,$R354,$S354), $R354)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D354<Quickscan!$F$31,W354,X354),W354)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K354<Quickscan!$H$31,W354,X354), W354)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C354), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C354, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS354=Berekening!AT354),AND(AT354>=20000,AT354<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D354<Quickscan!$F$31,$T354,$U354),$T354)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K354<Quickscan!$H$31,$T354,$U354), $T354)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D354<Quickscan!$F$31,Y354,Z354),Y354)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K354<Quickscan!$H$31,Y354,Z354), Y354)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C354), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C354, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I354,P354)=I354,IF(Quickscan!$F$32<10.5,IF(D354>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K354>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C354<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1),0)","v":0},{"$f":"IFERROR(IF($C354<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1),0)","v":0},{"$f":"IFERROR(IF($C354<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ354=1,$BL354,$BK354),1),0)","v":0},{"$f":"IFERROR(IF($C354<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ354=1,$BL354,$BK354),1),0)","v":0},{"$f":"IFERROR(IF($C354<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ354=1,$BL354,$BK354),1),0)","v":0},{"$f":"IFERROR(IF($C354<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ354=1,$BL354,$BK354),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C354<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1),0)","v":0},{"$f":"IFERROR(IF($C354<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1),0)","v":0},{"$f":"IFERROR(IF($C354<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1),0)","v":0},{"$f":"IFERROR(IF($C354<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1),0)","v":0},{"$f":"IFERROR(IF($C354<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1),0)","v":0},{"$f":"IFERROR(IF($C354<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1),0)","v":0},null,{"$f":"IFERROR(IF($C354<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A353)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1),0)","v":0},{"$f":"IFERROR(IF($C354<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A353)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1),0)","v":0},{"$f":"IFERROR(IF($C354<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A353)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1),0)","v":0},{"$f":"IFERROR(IF($C354<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A353)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1),0)","v":0},{"$f":"IFERROR(IF($C354<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A353)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1),0)","v":0},{"$f":"IFERROR(IF($C354<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A353)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM354,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV354,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC354,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN354,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW354,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD354,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO354,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX354,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE354,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP354,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY354,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF354,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ354,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ354,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG354,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR354,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA354,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH354,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ354=1,$BL354,$BK354),1)","v":0},0,null,{"$f":"CR355+(AQ354-CR355*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ354-CR355*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR354*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ354,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ354,Berekening!BH354))-BS354","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A354,0,Berekening!CW354)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A354,0,Berekening!CY354)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ354,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ354,Berekening!BH354))-CP354","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A354,0,Berekening!DB354)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A354,0,Berekening!DD354)","v":0}]
[352,29.25,"2050-09-30",{"$f":"DAYS360(Quickscan!$F$28,C355)/360","v":70.74722222222222},{"$f":"IF(Quickscan!$F$32<10.5, IF(D355<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D355>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C355,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C355,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C355,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C355)/360","v":150.75},{"$f":"IF(Quickscan!$H$32<10.5, IF(K355<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K355>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C355,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C355,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C355, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC355, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC355,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC355,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC355,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB355=Berekening!AC355),AND(AC355>=20000,AC355<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D355<Quickscan!$F$31,$R355,$S355),$R355)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K355<Quickscan!$H$31,$R355,$S355), $R355)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D355<Quickscan!$F$31,W355,X355),W355)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K355<Quickscan!$H$31,W355,X355), W355)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C355), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C355, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS355=Berekening!AT355),AND(AT355>=20000,AT355<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D355<Quickscan!$F$31,$T355,$U355),$T355)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K355<Quickscan!$H$31,$T355,$U355), $T355)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D355<Quickscan!$F$31,Y355,Z355),Y355)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K355<Quickscan!$H$31,Y355,Z355), Y355)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C355), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C355, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I355,P355)=I355,IF(Quickscan!$F$32<10.5,IF(D355>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K355>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C355<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1),0)","v":0},{"$f":"IFERROR(IF($C355<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1),0)","v":0},{"$f":"IFERROR(IF($C355<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ355=1,$BL355,$BK355),1),0)","v":0},{"$f":"IFERROR(IF($C355<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ355=1,$BL355,$BK355),1),0)","v":0},{"$f":"IFERROR(IF($C355<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ355=1,$BL355,$BK355),1),0)","v":0},{"$f":"IFERROR(IF($C355<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ355=1,$BL355,$BK355),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C355<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1),0)","v":0},{"$f":"IFERROR(IF($C355<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1),0)","v":0},{"$f":"IFERROR(IF($C355<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1),0)","v":0},{"$f":"IFERROR(IF($C355<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1),0)","v":0},{"$f":"IFERROR(IF($C355<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1),0)","v":0},{"$f":"IFERROR(IF($C355<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1),0)","v":0},null,{"$f":"IFERROR(IF($C355<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A354)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1),0)","v":0},{"$f":"IFERROR(IF($C355<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A354)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1),0)","v":0},{"$f":"IFERROR(IF($C355<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A354)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1),0)","v":0},{"$f":"IFERROR(IF($C355<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A354)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1),0)","v":0},{"$f":"IFERROR(IF($C355<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A354)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1),0)","v":0},{"$f":"IFERROR(IF($C355<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A354)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM355,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV355,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC355,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN355,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW355,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD355,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO355,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX355,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE355,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP355,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY355,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF355,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ355,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ355,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG355,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR355,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA355,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH355,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ355=1,$BL355,$BK355),1)","v":0},0,null,{"$f":"CR356+(AQ355-CR356*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ355-CR356*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR355*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ355,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ355,Berekening!BH355))-BS355","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A355,0,Berekening!CW355)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A355,0,Berekening!CY355)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ355,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ355,Berekening!BH355))-CP355","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A355,0,Berekening!DB355)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A355,0,Berekening!DD355)","v":0}]
[353,29.333333333333332,"2050-10-31",{"$f":"DAYS360(Quickscan!$F$28,C356)/360","v":70.833333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D356<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D356>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C356,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C356,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C356,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C356)/360","v":150.83611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K356<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K356>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C356,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C356,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C356, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC356, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC356,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC356,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC356,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB356=Berekening!AC356),AND(AC356>=20000,AC356<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D356<Quickscan!$F$31,$R356,$S356),$R356)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K356<Quickscan!$H$31,$R356,$S356), $R356)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D356<Quickscan!$F$31,W356,X356),W356)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K356<Quickscan!$H$31,W356,X356), W356)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C356), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C356, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS356=Berekening!AT356),AND(AT356>=20000,AT356<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D356<Quickscan!$F$31,$T356,$U356),$T356)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K356<Quickscan!$H$31,$T356,$U356), $T356)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D356<Quickscan!$F$31,Y356,Z356),Y356)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K356<Quickscan!$H$31,Y356,Z356), Y356)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C356), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C356, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I356,P356)=I356,IF(Quickscan!$F$32<10.5,IF(D356>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K356>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C356<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1),0)","v":0},{"$f":"IFERROR(IF($C356<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1),0)","v":0},{"$f":"IFERROR(IF($C356<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ356=1,$BL356,$BK356),1),0)","v":0},{"$f":"IFERROR(IF($C356<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ356=1,$BL356,$BK356),1),0)","v":0},{"$f":"IFERROR(IF($C356<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ356=1,$BL356,$BK356),1),0)","v":0},{"$f":"IFERROR(IF($C356<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ356=1,$BL356,$BK356),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C356<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1),0)","v":0},{"$f":"IFERROR(IF($C356<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1),0)","v":0},{"$f":"IFERROR(IF($C356<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1),0)","v":0},{"$f":"IFERROR(IF($C356<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1),0)","v":0},{"$f":"IFERROR(IF($C356<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1),0)","v":0},{"$f":"IFERROR(IF($C356<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1),0)","v":0},null,{"$f":"IFERROR(IF($C356<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A355)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1),0)","v":0},{"$f":"IFERROR(IF($C356<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A355)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1),0)","v":0},{"$f":"IFERROR(IF($C356<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A355)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1),0)","v":0},{"$f":"IFERROR(IF($C356<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A355)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1),0)","v":0},{"$f":"IFERROR(IF($C356<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A355)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1),0)","v":0},{"$f":"IFERROR(IF($C356<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A355)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM356,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV356,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC356,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN356,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW356,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD356,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO356,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX356,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE356,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP356,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY356,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF356,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ356,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ356,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG356,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR356,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA356,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH356,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ356=1,$BL356,$BK356),1)","v":0},0,null,{"$f":"CR357+(AQ356-CR357*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ356-CR357*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR356*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ356,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ356,Berekening!BH356))-BS356","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A356,0,Berekening!CW356)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A356,0,Berekening!CY356)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ356,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ356,Berekening!BH356))-CP356","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A356,0,Berekening!DB356)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A356,0,Berekening!DD356)","v":0}]
[354,29.416666666666668,"2050-11-30",{"$f":"DAYS360(Quickscan!$F$28,C357)/360","v":70.913888888888891},{"$f":"IF(Quickscan!$F$32<10.5, IF(D357<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D357>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C357,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C357,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C357,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C357)/360","v":150.91666666666666},{"$f":"IF(Quickscan!$H$32<10.5, IF(K357<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K357>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C357,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C357,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C357, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC357, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC357,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC357,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC357,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB357=Berekening!AC357),AND(AC357>=20000,AC357<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D357<Quickscan!$F$31,$R357,$S357),$R357)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K357<Quickscan!$H$31,$R357,$S357), $R357)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D357<Quickscan!$F$31,W357,X357),W357)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K357<Quickscan!$H$31,W357,X357), W357)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C357), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C357, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS357=Berekening!AT357),AND(AT357>=20000,AT357<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D357<Quickscan!$F$31,$T357,$U357),$T357)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K357<Quickscan!$H$31,$T357,$U357), $T357)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D357<Quickscan!$F$31,Y357,Z357),Y357)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K357<Quickscan!$H$31,Y357,Z357), Y357)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C357), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C357, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I357,P357)=I357,IF(Quickscan!$F$32<10.5,IF(D357>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K357>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C357<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1),0)","v":0},{"$f":"IFERROR(IF($C357<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1),0)","v":0},{"$f":"IFERROR(IF($C357<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ357=1,$BL357,$BK357),1),0)","v":0},{"$f":"IFERROR(IF($C357<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ357=1,$BL357,$BK357),1),0)","v":0},{"$f":"IFERROR(IF($C357<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ357=1,$BL357,$BK357),1),0)","v":0},{"$f":"IFERROR(IF($C357<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ357=1,$BL357,$BK357),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C357<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1),0)","v":0},{"$f":"IFERROR(IF($C357<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1),0)","v":0},{"$f":"IFERROR(IF($C357<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1),0)","v":0},{"$f":"IFERROR(IF($C357<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1),0)","v":0},{"$f":"IFERROR(IF($C357<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1),0)","v":0},{"$f":"IFERROR(IF($C357<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1),0)","v":0},null,{"$f":"IFERROR(IF($C357<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A356)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1),0)","v":0},{"$f":"IFERROR(IF($C357<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A356)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1),0)","v":0},{"$f":"IFERROR(IF($C357<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A356)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1),0)","v":0},{"$f":"IFERROR(IF($C357<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A356)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1),0)","v":0},{"$f":"IFERROR(IF($C357<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A356)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1),0)","v":0},{"$f":"IFERROR(IF($C357<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A356)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM357,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV357,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC357,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN357,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW357,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD357,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO357,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX357,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE357,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP357,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY357,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF357,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ357,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ357,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG357,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR357,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA357,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH357,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ357=1,$BL357,$BK357),1)","v":0},0,null,{"$f":"CR358+(AQ357-CR358*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ357-CR358*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR357*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ357,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ357,Berekening!BH357))-BS357","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A357,0,Berekening!CW357)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A357,0,Berekening!CY357)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ357,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ357,Berekening!BH357))-CP357","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A357,0,Berekening!DB357)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A357,0,Berekening!DD357)","v":0}]
[355,29.5,"2050-12-31",{"$f":"DAYS360(Quickscan!$F$28,C358)/360","v":71},{"$f":"IF(Quickscan!$F$32<10.5, IF(D358<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D358>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C358,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C358,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C358,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C358)/360","v":151.00277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K358<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K358>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C358,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C358,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C358, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC358, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC358,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC358,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC358,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB358=Berekening!AC358),AND(AC358>=20000,AC358<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D358<Quickscan!$F$31,$R358,$S358),$R358)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K358<Quickscan!$H$31,$R358,$S358), $R358)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D358<Quickscan!$F$31,W358,X358),W358)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K358<Quickscan!$H$31,W358,X358), W358)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C358), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C358, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS358=Berekening!AT358),AND(AT358>=20000,AT358<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D358<Quickscan!$F$31,$T358,$U358),$T358)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K358<Quickscan!$H$31,$T358,$U358), $T358)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D358<Quickscan!$F$31,Y358,Z358),Y358)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K358<Quickscan!$H$31,Y358,Z358), Y358)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C358), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C358, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I358,P358)=I358,IF(Quickscan!$F$32<10.5,IF(D358>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K358>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C358<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1),0)","v":0},{"$f":"IFERROR(IF($C358<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1),0)","v":0},{"$f":"IFERROR(IF($C358<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ358=1,$BL358,$BK358),1),0)","v":0},{"$f":"IFERROR(IF($C358<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ358=1,$BL358,$BK358),1),0)","v":0},{"$f":"IFERROR(IF($C358<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ358=1,$BL358,$BK358),1),0)","v":0},{"$f":"IFERROR(IF($C358<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ358=1,$BL358,$BK358),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C358<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1),0)","v":0},{"$f":"IFERROR(IF($C358<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1),0)","v":0},{"$f":"IFERROR(IF($C358<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1),0)","v":0},{"$f":"IFERROR(IF($C358<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1),0)","v":0},{"$f":"IFERROR(IF($C358<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1),0)","v":0},{"$f":"IFERROR(IF($C358<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1),0)","v":0},null,{"$f":"IFERROR(IF($C358<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A357)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1),0)","v":0},{"$f":"IFERROR(IF($C358<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A357)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1),0)","v":0},{"$f":"IFERROR(IF($C358<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A357)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1),0)","v":0},{"$f":"IFERROR(IF($C358<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A357)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1),0)","v":0},{"$f":"IFERROR(IF($C358<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A357)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1),0)","v":0},{"$f":"IFERROR(IF($C358<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A357)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM358,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV358,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC358,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN358,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW358,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD358,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO358,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX358,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE358,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP358,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY358,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF358,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ358,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ358,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG358,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR358,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA358,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH358,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ358=1,$BL358,$BK358),1)","v":0},0,null,{"$f":"CR359+(AQ358-CR359*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ358-CR359*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR358*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ358,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ358,Berekening!BH358))-BS358","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A358,0,Berekening!CW358)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A358,0,Berekening!CY358)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ358,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ358,Berekening!BH358))-CP358","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A358,0,Berekening!DB358)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A358,0,Berekening!DD358)","v":0}]
[356,29.583333333333332,"2051-01-31",{"$f":"DAYS360(Quickscan!$F$28,C359)/360","v":71.083333333333329},{"$f":"IF(Quickscan!$F$32<10.5, IF(D359<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D359>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C359,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C359,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C359,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C359)/360","v":151.08611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K359<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K359>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C359,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C359,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C359, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC359, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC359,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC359,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC359,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB359=Berekening!AC359),AND(AC359>=20000,AC359<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D359<Quickscan!$F$31,$R359,$S359),$R359)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K359<Quickscan!$H$31,$R359,$S359), $R359)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D359<Quickscan!$F$31,W359,X359),W359)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K359<Quickscan!$H$31,W359,X359), W359)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C359), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C359, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS359=Berekening!AT359),AND(AT359>=20000,AT359<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D359<Quickscan!$F$31,$T359,$U359),$T359)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K359<Quickscan!$H$31,$T359,$U359), $T359)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D359<Quickscan!$F$31,Y359,Z359),Y359)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K359<Quickscan!$H$31,Y359,Z359), Y359)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C359), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C359, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I359,P359)=I359,IF(Quickscan!$F$32<10.5,IF(D359>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K359>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C359<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1),0)","v":0},{"$f":"IFERROR(IF($C359<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1),0)","v":0},{"$f":"IFERROR(IF($C359<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ359=1,$BL359,$BK359),1),0)","v":0},{"$f":"IFERROR(IF($C359<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ359=1,$BL359,$BK359),1),0)","v":0},{"$f":"IFERROR(IF($C359<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ359=1,$BL359,$BK359),1),0)","v":0},{"$f":"IFERROR(IF($C359<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ359=1,$BL359,$BK359),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C359<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1),0)","v":0},{"$f":"IFERROR(IF($C359<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1),0)","v":0},{"$f":"IFERROR(IF($C359<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1),0)","v":0},{"$f":"IFERROR(IF($C359<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1),0)","v":0},{"$f":"IFERROR(IF($C359<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1),0)","v":0},{"$f":"IFERROR(IF($C359<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1),0)","v":0},null,{"$f":"IFERROR(IF($C359<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A358)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1),0)","v":0},{"$f":"IFERROR(IF($C359<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A358)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1),0)","v":0},{"$f":"IFERROR(IF($C359<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A358)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1),0)","v":0},{"$f":"IFERROR(IF($C359<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A358)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1),0)","v":0},{"$f":"IFERROR(IF($C359<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A358)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1),0)","v":0},{"$f":"IFERROR(IF($C359<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A358)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM359,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV359,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC359,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN359,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW359,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD359,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO359,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX359,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE359,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP359,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY359,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF359,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ359,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ359,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG359,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR359,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA359,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH359,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ359=1,$BL359,$BK359),1)","v":0},0,null,{"$f":"CR360+(AQ359-CR360*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ359-CR360*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR359*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ359,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ359,Berekening!BH359))-BS359","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A359,0,Berekening!CW359)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A359,0,Berekening!CY359)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ359,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ359,Berekening!BH359))-CP359","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A359,0,Berekening!DB359)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A359,0,Berekening!DD359)","v":0}]
[357,29.666666666666668,"2051-02-28",{"$f":"DAYS360(Quickscan!$F$28,C360)/360","v":71.158333333333331},{"$f":"IF(Quickscan!$F$32<10.5, IF(D360<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D360>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C360,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C360,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C360,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C360)/360","v":151.1611111111111},{"$f":"IF(Quickscan!$H$32<10.5, IF(K360<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K360>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C360,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C360,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C360, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC360, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC360,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC360,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC360,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB360=Berekening!AC360),AND(AC360>=20000,AC360<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D360<Quickscan!$F$31,$R360,$S360),$R360)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K360<Quickscan!$H$31,$R360,$S360), $R360)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D360<Quickscan!$F$31,W360,X360),W360)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K360<Quickscan!$H$31,W360,X360), W360)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C360), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C360, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS360=Berekening!AT360),AND(AT360>=20000,AT360<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D360<Quickscan!$F$31,$T360,$U360),$T360)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K360<Quickscan!$H$31,$T360,$U360), $T360)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D360<Quickscan!$F$31,Y360,Z360),Y360)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K360<Quickscan!$H$31,Y360,Z360), Y360)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C360), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C360, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I360,P360)=I360,IF(Quickscan!$F$32<10.5,IF(D360>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K360>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C360<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1),0)","v":0},{"$f":"IFERROR(IF($C360<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1),0)","v":0},{"$f":"IFERROR(IF($C360<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ360=1,$BL360,$BK360),1),0)","v":0},{"$f":"IFERROR(IF($C360<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ360=1,$BL360,$BK360),1),0)","v":0},{"$f":"IFERROR(IF($C360<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ360=1,$BL360,$BK360),1),0)","v":0},{"$f":"IFERROR(IF($C360<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ360=1,$BL360,$BK360),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C360<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1),0)","v":0},{"$f":"IFERROR(IF($C360<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1),0)","v":0},{"$f":"IFERROR(IF($C360<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1),0)","v":0},{"$f":"IFERROR(IF($C360<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1),0)","v":0},{"$f":"IFERROR(IF($C360<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1),0)","v":0},{"$f":"IFERROR(IF($C360<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1),0)","v":0},null,{"$f":"IFERROR(IF($C360<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A359)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1),0)","v":0},{"$f":"IFERROR(IF($C360<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A359)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1),0)","v":0},{"$f":"IFERROR(IF($C360<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A359)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1),0)","v":0},{"$f":"IFERROR(IF($C360<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A359)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1),0)","v":0},{"$f":"IFERROR(IF($C360<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A359)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1),0)","v":0},{"$f":"IFERROR(IF($C360<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A359)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM360,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV360,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC360,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN360,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW360,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD360,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO360,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX360,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE360,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP360,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY360,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF360,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ360,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ360,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG360,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR360,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA360,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH360,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ360=1,$BL360,$BK360),1)","v":0},0,null,{"$f":"CR361+(AQ360-CR361*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ360-CR361*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR360*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ360,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ360,Berekening!BH360))-BS360","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A360,0,Berekening!CW360)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A360,0,Berekening!CY360)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ360,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ360,Berekening!BH360))-CP360","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A360,0,Berekening!DB360)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A360,0,Berekening!DD360)","v":0}]
[358,29.75,"2051-03-31",{"$f":"DAYS360(Quickscan!$F$28,C361)/360","v":71.25},{"$f":"IF(Quickscan!$F$32<10.5, IF(D361<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D361>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C361,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C361,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C361,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C361)/360","v":151.25277777777777},{"$f":"IF(Quickscan!$H$32<10.5, IF(K361<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K361>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C361,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C361,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C361, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC361, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC361,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC361,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC361,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB361=Berekening!AC361),AND(AC361>=20000,AC361<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D361<Quickscan!$F$31,$R361,$S361),$R361)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K361<Quickscan!$H$31,$R361,$S361), $R361)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D361<Quickscan!$F$31,W361,X361),W361)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K361<Quickscan!$H$31,W361,X361), W361)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C361), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C361, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS361=Berekening!AT361),AND(AT361>=20000,AT361<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D361<Quickscan!$F$31,$T361,$U361),$T361)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K361<Quickscan!$H$31,$T361,$U361), $T361)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D361<Quickscan!$F$31,Y361,Z361),Y361)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K361<Quickscan!$H$31,Y361,Z361), Y361)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C361), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C361, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I361,P361)=I361,IF(Quickscan!$F$32<10.5,IF(D361>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K361>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C361<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1),0)","v":0},{"$f":"IFERROR(IF($C361<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1),0)","v":0},{"$f":"IFERROR(IF($C361<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ361=1,$BL361,$BK361),1),0)","v":0},{"$f":"IFERROR(IF($C361<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ361=1,$BL361,$BK361),1),0)","v":0},{"$f":"IFERROR(IF($C361<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ361=1,$BL361,$BK361),1),0)","v":0},{"$f":"IFERROR(IF($C361<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ361=1,$BL361,$BK361),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C361<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1),0)","v":0},{"$f":"IFERROR(IF($C361<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1),0)","v":0},{"$f":"IFERROR(IF($C361<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1),0)","v":0},{"$f":"IFERROR(IF($C361<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1),0)","v":0},{"$f":"IFERROR(IF($C361<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1),0)","v":0},{"$f":"IFERROR(IF($C361<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1),0)","v":0},null,{"$f":"IFERROR(IF($C361<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A360)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1),0)","v":0},{"$f":"IFERROR(IF($C361<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A360)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1),0)","v":0},{"$f":"IFERROR(IF($C361<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A360)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1),0)","v":0},{"$f":"IFERROR(IF($C361<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A360)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1),0)","v":0},{"$f":"IFERROR(IF($C361<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A360)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1),0)","v":0},{"$f":"IFERROR(IF($C361<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A360)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM361,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV361,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC361,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN361,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW361,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD361,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO361,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX361,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE361,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP361,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY361,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF361,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ361,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ361,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG361,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR361,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA361,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH361,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ361=1,$BL361,$BK361),1)","v":0},0,null,{"$f":"CR362+(AQ361-CR362*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ361-CR362*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR361*Quickscan!$Q$16/12","v":0},0,0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ361,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ361,Berekening!BH361))-BS361","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A361,0,Berekening!CW361)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A361,0,Berekening!CY361)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ361,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ361,Berekening!BH361))-CP361","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A361,0,Berekening!DB361)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A361,0,Berekening!DD361)","v":0}]
[359,29.833333333333332,"2051-04-30",{"$f":"DAYS360(Quickscan!$F$28,C362)/360","v":71.330555555555549},{"$f":"IF(Quickscan!$F$32<10.5, IF(D362<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D362>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C362,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C362,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C362,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C362)/360","v":151.33333333333334},{"$f":"IF(Quickscan!$H$32<10.5, IF(K362<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K362>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C362,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C362,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C362, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC362, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC362,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC362,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC362,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB362=Berekening!AC362),AND(AC362>=20000,AC362<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D362<Quickscan!$F$31,$R362,$S362),$R362)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K362<Quickscan!$H$31,$R362,$S362), $R362)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D362<Quickscan!$F$31,W362,X362),W362)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K362<Quickscan!$H$31,W362,X362), W362)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C362), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C362, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS362=Berekening!AT362),AND(AT362>=20000,AT362<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D362<Quickscan!$F$31,$T362,$U362),$T362)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K362<Quickscan!$H$31,$T362,$U362), $T362)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D362<Quickscan!$F$31,Y362,Z362),Y362)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K362<Quickscan!$H$31,Y362,Z362), Y362)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C362), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C362, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I362,P362)=I362,IF(Quickscan!$F$32<10.5,IF(D362>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K362>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C362<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1),0)","v":0},{"$f":"IFERROR(IF($C362<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1),0)","v":0},{"$f":"IFERROR(IF($C362<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ362=1,$BL362,$BK362),1),0)","v":0},{"$f":"IFERROR(IF($C362<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ362=1,$BL362,$BK362),1),0)","v":0},{"$f":"IFERROR(IF($C362<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ362=1,$BL362,$BK362),1),0)","v":0},{"$f":"IFERROR(IF($C362<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ362=1,$BL362,$BK362),1),0)","v":0},0,1,null,{"$f":"IFERROR(IF($C362<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1),0)","v":0},{"$f":"IFERROR(IF($C362<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1),0)","v":0},{"$f":"IFERROR(IF($C362<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1),0)","v":0},{"$f":"IFERROR(IF($C362<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1),0)","v":0},{"$f":"IFERROR(IF($C362<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1),0)","v":0},{"$f":"IFERROR(IF($C362<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1),0)","v":0},null,{"$f":"IFERROR(IF($C362<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A361)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1),0)","v":0},{"$f":"IFERROR(IF($C362<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A361)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1),0)","v":0},{"$f":"IFERROR(IF($C362<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A361)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1),0)","v":0},{"$f":"IFERROR(IF($C362<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A361)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1),0)","v":0},{"$f":"IFERROR(IF($C362<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A361)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1),0)","v":0},{"$f":"IFERROR(IF($C362<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A361)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM362,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV362,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC362,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN362,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW362,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD362,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO362,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX362,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE362,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP362,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY362,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF362,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ362,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ362,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG362,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR362,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA362,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH362,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ362=1,$BL362,$BK362),1)","v":0},0,null,{"$f":"CR363+(AQ362-CR363*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ362-CR363*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR362*Quickscan!$Q$16/12","v":0},{"$f":"CR362-CS362","v":0},0,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ362,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ362,Berekening!BH362))-BS362","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A362,0,Berekening!CW362)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A362,0,Berekening!CY362)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ362,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ362,Berekening!BH362))-CP362","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A362,0,Berekening!DB362)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A362,0,Berekening!DD362)","v":0}]
[360,29.916666666666668,"2051-05-31",{"$f":"DAYS360(Quickscan!$F$28,C363)/360","v":71.416666666666671},{"$f":"IF(Quickscan!$F$32<10.5, IF(D363<Quickscan!$F$31,Quickscan!$F$36,0),Quickscan!$F$36)","v":0},{"$f":"IF(Quickscan!$F$32<10.5, IF(D363>=Quickscan!$F$31,Quickscan!$F$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$F$40>Berekening!C363,Quickscan!$F$41>=120),Quickscan!$F$39,0)+IF(OR(Quickscan!$F$44>Berekening!C363,Quickscan!$F$45>=120),Quickscan!$F$43,0)+Quickscan!$F$47","v":0},{"$f":"IF(OR(Quickscan!$F$50>Berekening!C363,Quickscan!$F$51>=120),Quickscan!$F$49,0)+Quickscan!$F$59/12","v":0},0,null,{"$f":"DAYS360(Quickscan!$H$28,C363)/360","v":151.41944444444445},{"$f":"IF(Quickscan!$H$32<10.5, IF(K363<Quickscan!$H$31,Quickscan!$H$36,0),Quickscan!$H$36)","v":0},{"$f":"IF(Quickscan!$H$32<10.5, IF(K363>=Quickscan!$H$31,Quickscan!$H$37,0),0)","v":0},{"$f":"IF(OR(Quickscan!$H$40>Berekening!C363,Quickscan!$H$41>=120),Quickscan!$H$39,0)+IF(OR(Quickscan!$H$44>Berekening!C363,Quickscan!$H$45>=120),Quickscan!$H$43,0)+Quickscan!$H$47","v":0},{"$f":"IF(Quickscan!$H$50>Berekening!C363, Quickscan!$H$49,0)+Quickscan!$H$59/12","v":0},0,null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH($AC363, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH($AC363,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH($AC363,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.13},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH($AC363,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.18},null,{"$f":"INDEX('B1 FLP tot AOW'!$B:$M, MATCH(31000, 'B1 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP tot AOW'!$B$1:$M$1,1))","v":0.17},{"$f":"INDEX('B1 FLP vanaf AOW'!$B:$M,MATCH(31000,'B1 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B1 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},{"$f":"INDEX('B3 FLP tot AOW'!$B:$M,MATCH(31000,'B3 FLP tot AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP tot AOW'!$B$1:$M$1,1))","v":0.16500000000000001},{"$f":"INDEX('B3 FLP vanaf AOW'!$B:$M,MATCH(31000,'B3 FLP vanaf AOW'!$A:$A,1),MATCH(Quickscan!$Q$16,'B3 FLP vanaf AOW'!$B$1:$M$1,1))","v":0.215},null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AB363=Berekening!AC363),AND(AC363>=20000,AC363<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D363<Quickscan!$F$31,$R363,$S363),$R363)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K363<Quickscan!$H$31,$R363,$S363), $R363)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D363<Quickscan!$F$31,W363,X363),W363)","v":0.17},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K363<Quickscan!$H$31,W363,X363), W363)","v":0.17},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C363), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C363, Quickscan!$H$55,0)","v":0},0,0,null,0,0,{"$f":"IF(AND(AND(Geboortedatum2=\"\",Berekening!AS363=Berekening!AT363),AND(AT363>=20000,AT363<=31000)),1,0)","v":0},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D363<Quickscan!$F$31,$T363,$U363),$T363)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$30>Quickscan!$H$31), IF($K363<Quickscan!$H$31,$T363,$U363), $T363)","v":0.13},{"$f":"IF(OR(AND(Quickscan!$F$32<10.5,Quickscan!$F$32>0),Quickscan!$F$30>Quickscan!$F$31), IF($D363<Quickscan!$F$31,Y363,Z363),Y363)","v":0.16500000000000001},{"$f":"IF(OR(AND(Quickscan!$H$32<10.5,Quickscan!$H$32>0),Quickscan!$H$31>Quickscan!$H$30), IF($K363<Quickscan!$H$31,Y363,Z363), Y363)","v":0.16500000000000001},0.16,0.16,0.13,null,0,{"$f":"(Quickscan!$F$59+Quickscan!$H$59)/12","v":0},{"$f":"IF(OR(Quickscan!$F$57>120,Quickscan!$F$56>C363), Quickscan!$F$55,0)+IF(Quickscan!$H$56>C363, Quickscan!$H$55,0)","v":0},0,0,null,{"$f":"IF(MAX(I363,P363)=I363,IF(Quickscan!$F$32<10.5,IF(D363>Quickscan!$F$31,1,0),0),IF(Quickscan!$H$32<10,IF(K363>Quickscan!$H$31,1,0),0))","v":0},1,1,{"$f":"IFERROR(IF($C363<Quickscan!$S$10,BM$3,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1),0)","v":0},{"$f":"IFERROR(IF($C363<Quickscan!$S$11,BN$3,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1),0)","v":0},{"$f":"IFERROR(IF($C363<Quickscan!$S$12,BO$3,0)*IF(AND(Quickscan!$T$12=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ363=1,$BL363,$BK363),1),0)","v":0},{"$f":"IFERROR(IF($C363<Quickscan!$S$13,BP$3,0)*IF(AND(Quickscan!$T$13=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ363=1,$BL363,$BK363),1),0)","v":0},{"$f":"IFERROR(IF($C363<Quickscan!$S$14,BQ$3,0)*IF(AND(Quickscan!$T$14=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ363=1,$BL363,$BK363),1),0)","v":0},{"$f":"IFERROR(IF($C363<Quickscan!$S$15,BR$3,0)*IF(AND(Quickscan!$T$15=3,MIN(IF(Hoofdsom>0,Box))=1),IF($BJ363=1,$BL363,$BK363),1),0)","v":0},{"$f":"SUM(BM363:BR363)","v":0},1,null,{"$f":"IFERROR(IF($C363<Quickscan!$S$10,Quickscan!$X$10*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1),0)","v":0},{"$f":"IFERROR(IF($C363<Quickscan!$S$11,Quickscan!$X$11*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1),0)","v":0},{"$f":"IFERROR(IF($C363<Quickscan!$S$12,Quickscan!$X$12*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1),0)","v":0},{"$f":"IFERROR(IF($C363<Quickscan!$S$13,Quickscan!$X$13*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1),0)","v":0},{"$f":"IFERROR(IF($C363<Quickscan!$S$14,Quickscan!$X$14*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1),0)","v":0},{"$f":"IFERROR(IF($C363<Quickscan!$S$15,Quickscan!$X$15*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1),0)","v":0},null,{"$f":"IFERROR(IF($C363<Quickscan!$S$10,(Quickscan!$X$10/Quickscan!$R$10)+(Quickscan!$X$10-(Quickscan!$X$10/Quickscan!$R$10)*A362)*Quickscan!$Q$10/12,0)*IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1),0)","v":0},{"$f":"IFERROR(IF($C363<Quickscan!$S$11,(Quickscan!$X$11/Quickscan!$R$11)+(Quickscan!$X$11-(Quickscan!$X$11/Quickscan!$R$11)*A362)*Quickscan!$Q$11/12,0)*IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1),0)","v":0},{"$f":"IFERROR(IF($C363<Quickscan!$S$12,(Quickscan!$X$12/Quickscan!$R$12)+(Quickscan!$X$12-(Quickscan!$X$12/Quickscan!$R$12)*A362)*Quickscan!$Q$12/12,0)*IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1),0)","v":0},{"$f":"IFERROR(IF($C363<Quickscan!$S$13,(Quickscan!$X$13/Quickscan!$R$13)+(Quickscan!$X$13-(Quickscan!$X$13/Quickscan!$R$13)*A362)*Quickscan!$Q$13/12,0)*IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1),0)","v":0},{"$f":"IFERROR(IF($C363<Quickscan!$S$14,(Quickscan!$X$14/Quickscan!$R$14)+(Quickscan!$X$14-(Quickscan!$X$14/Quickscan!$R$14)*A362)*Quickscan!$Q$14/12,0)*IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1),0)","v":0},{"$f":"IFERROR(IF($C363<Quickscan!$S$15,(Quickscan!$X$15/Quickscan!$R$15)+(Quickscan!$X$15-(Quickscan!$X$15/Quickscan!$R$15)*A362)*Quickscan!$Q$15/12,0)*IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1),0)","v":0},null,{"$f":"IF(Quickscan!$U$10=\"Annuitair\",Berekening!BM363,IF(Quickscan!$U$10=\"Aflossingsvrij\",Berekening!BV363,IF(Quickscan!$U$10=\"Lineair\",Berekening!CC363,0)))/IF(AND(Quickscan!$T$10=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1)","v":0},{"$f":"IF(Quickscan!$U$11=\"Annuitair\",Berekening!BN363,IF(Quickscan!$U$11=\"Aflossingsvrij\",Berekening!BW363,IF(Quickscan!$U$11=\"Lineair\",Berekening!CD363,0)))/IF(AND(Quickscan!$T$11=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1)","v":0},{"$f":"IF(Quickscan!$U$12=\"Annuitair\",Berekening!BO363,IF(Quickscan!$U$12=\"Aflossingsvrij\",Berekening!BX363,IF(Quickscan!$U$12=\"Lineair\",Berekening!CE363,0)))/IF(AND(Quickscan!$T$12=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1)","v":0},{"$f":"IF(Quickscan!$U$13=\"Annuitair\",Berekening!BP363,IF(Quickscan!$U$13=\"Aflossingsvrij\",Berekening!BY363,IF(Quickscan!$U$13=\"Lineair\",Berekening!CF363,0)))/IF(AND(Quickscan!$T$13=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1)","v":0},{"$f":"IF(Quickscan!$U$14=\"Annuitair\",Berekening!BQ363,IF(Quickscan!$U$14=\"Aflossingsvrij\",Berekening!BZ363,IF(Quickscan!$U$14=\"Lineair\",Berekening!CG363,0)))/IF(AND(Quickscan!$T$14=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1)","v":0},{"$f":"IF(Quickscan!$U$15=\"Annuitair\",Berekening!BR363,IF(Quickscan!$U$15=\"Aflossingsvrij\",Berekening!CA363,IF(Quickscan!$U$15=\"Lineair\",Berekening!CH363,0)))/IF(AND(Quickscan!$T$15=3, MIN(IF(Hoofdsom>0,Box))=1), IF($BJ363=1,$BL363,$BK363),1)","v":0},0,null,{"$f":"CR364+(AQ363-CR364*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"(AQ363-CS364*Quickscan!$Q$16/12)/(1+Quickscan!$Q$16/12)","v":0},{"$f":"CR363*Quickscan!$Q$16/12","v":0},{"$f":"CR363-CS363","v":0},{"$f":"CS363+CT363","v":0},{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ363,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ363,Berekening!BH363))-BS363","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A363,0,Berekening!CW363)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A363,0,Berekening!CY363)","v":0},null,{"$f":"IF(MIN(IF(Hoofdsom>0,Box))<>MAX(IF(Hoofdsom>0,Box)),Berekening!AQ363,IF(MAX(IF(Hoofdsom>0,Box))=1,Berekening!AQ363,Berekening!BH363))-CP363","v":0},{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A363,0,Berekening!DB363)","v":0},0,{"$f":"-PV(Quickscan!$Q$16/12,Berekening!A363,0,Berekening!DD363)","v":0}]

{"sheet":"B1 FLP tot AOW","index":2,"n_rows":95,"n_cols":13,"rows_kept":95,"cut":false,"hidden":true,"merged":[]}
[" Debetrente ",0,1.001E-2,1.5010000000000001E-2,2.001E-2,2.5010000000000001E-2,3.0009999999999998E-2,3.5009999999999999E-2,4.0009999999999997E-2,4.5010000000000001E-2,5.0009999999999999E-2,5.5010000000000003E-2,6.0010000000000001E-2]
[0,0.13,0.13500000000000001,0.14499999999999999,0.15,0.155,0.16500000000000001,0.17,0.17499999999999999,0.18,0.185,0.19,0.19500000000000001]
[21500,0.13,0.13500000000000001,0.14499999999999999,0.15,0.155,0.16500000000000001,0.17,0.17499999999999999,0.18,0.185,0.19,0.19500000000000001]
[22000,0.14000000000000001,0.15,0.155,0.16500000000000001,0.17,0.17499999999999999,0.185,0.19,0.19500000000000001,0.2,0.20499999999999999,0.21]
[22500,0.14499999999999999,0.155,0.16500000000000001,0.17,0.18,0.185,0.19500000000000001,0.2,0.20499999999999999,0.21,0.22,0.22500000000000001]
[23000,0.15,0.16,0.17,0.18,0.185,0.19500000000000001,0.2,0.21,0.215,0.22,0.22500000000000001,0.23]
[23500,0.15,0.16,0.17,0.18,0.19,0.2,0.21,0.215,0.22500000000000001,0.23,0.23499999999999999,0.24]
[24000,0.155,0.16500000000000001,0.17499999999999999,0.185,0.19500000000000001,0.20499999999999999,0.215,0.22500000000000001,0.23,0.24,0.245,0.25]
[24500,0.16,0.17,0.18,0.19,0.2,0.21,0.22,0.23,0.24,0.245,0.25,0.26]
[25000,0.16,0.17,0.18,0.19,0.20499999999999999,0.215,0.22500000000000001,0.23499999999999999,0.245,0.255,0.26,0.26500000000000001]
[26000,0.16500000000000001,0.17499999999999999,0.185,0.19500000000000001,0.215,0.22500000000000001,0.23499999999999999,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28000000000000003]
[27000,0.17,0.18,0.19,0.2,0.22,0.23,0.24,0.25,0.26,0.27,0.28000000000000003,0.28999999999999998]
[28000,0.17,0.18,0.19,0.2,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[29000,0.17,0.18,0.19,0.2,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[30000,0.17,0.18,0.19,0.2,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[31000,0.17,0.18,0.19,0.2,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[32000,0.17,0.18,0.19,0.2,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[33000,0.17499999999999999,0.185,0.19500000000000001,0.20499999999999999,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[34000,0.17499999999999999,0.185,0.19500000000000001,0.20499999999999999,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[35000,0.17499999999999999,0.185,0.19500000000000001,0.20499999999999999,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[36000,0.17499999999999999,0.185,0.19500000000000001,0.20499999999999999,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[37000,0.17499999999999999,0.185,0.19500000000000001,0.20499999999999999,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[38000,0.17499999999999999,0.185,0.19500000000000001,0.20499999999999999,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[39000,0.17499999999999999,0.185,0.19500000000000001,0.20499999999999999,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[40000,0.17499999999999999,0.185,0.19500000000000001,0.20499999999999999,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[41000,0.17499999999999999,0.185,0.19500000000000001,0.20499999999999999,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[42000,0.17499999999999999,0.185,0.19500000000000001,0.20499999999999999,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[43000,0.17499999999999999,0.185,0.19500000000000001,0.20499999999999999,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[44000,0.17499999999999999,0.185,0.19500000000000001,0.20499999999999999,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[45000,0.17499999999999999,0.185,0.19500000000000001,0.20499999999999999,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[46000,0.17499999999999999,0.185,0.19500000000000001,0.20499999999999999,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[47000,0.17499999999999999,0.185,0.19500000000000001,0.20499999999999999,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[48000,0.18,0.19,0.2,0.21,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[49000,0.18,0.19,0.2,0.21,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[50000,0.18,0.19,0.2,0.21,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[51000,0.18,0.19,0.2,0.21,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[52000,0.18,0.19,0.2,0.21,0.22500000000000001,0.23499999999999999,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[53000,0.18,0.19,0.2,0.21,0.22500000000000001,0.23499999999999999,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[54000,0.18,0.19,0.2,0.21,0.22500000000000001,0.23499999999999999,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[55000,0.18,0.19,0.2,0.21,0.22500000000000001,0.23499999999999999,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[56000,0.185,0.19500000000000001,0.20499999999999999,0.215,0.22500000000000001,0.23499999999999999,0.25,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998]
[57000,0.185,0.19500000000000001,0.20499999999999999,0.215,0.22500000000000001,0.23499999999999999,0.25,0.26,0.27,0.27500000000000002,0.28499999999999998,0.3]
[58000,0.185,0.19500000000000001,0.20499999999999999,0.215,0.22500000000000001,0.23499999999999999,0.25,0.26,0.27,0.28000000000000003,0.28999999999999998,0.3]
[59000,0.19,0.2,0.21,0.22,0.23,0.24,0.25,0.26,0.27500000000000002,0.28499999999999998,0.28999999999999998,0.30499999999999999]
[60000,0.19,0.2,0.21,0.22,0.23,0.24,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998,0.30499999999999999]
[61000,0.19,0.2,0.21,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.3,0.31]
[62000,0.19500000000000001,0.20499999999999999,0.215,0.22500000000000001,0.23499999999999999,0.245,0.255,0.27,0.27500000000000002,0.28499999999999998,0.3,0.31]
[63000,0.19500000000000001,0.20499999999999999,0.215,0.23,0.24,0.25,0.26,0.27,0.28000000000000003,0.28999999999999998,0.3,0.31]
[64000,0.19500000000000001,0.20499999999999999,0.215,0.23,0.24,0.25,0.26,0.27,0.28000000000000003,0.28999999999999998,0.3,0.31]
[65000,0.2,0.21,0.22,0.23,0.24,0.25,0.26,0.27,0.28000000000000003,0.28999999999999998,0.3,0.31]
[66000,0.2,0.21,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998,0.30499999999999999,0.315]
[67000,0.2,0.21,0.22,0.23499999999999999,0.245,0.255,0.27,0.28000000000000003,0.28999999999999998,0.3,0.30499999999999999,0.315]
[68000,0.2,0.21,0.22500000000000001,0.23499999999999999,0.245,0.26,0.27,0.28000000000000003,0.28999999999999998,0.3,0.31,0.32]
[69000,0.2,0.21,0.22500000000000001,0.23499999999999999,0.25,0.26,0.27,0.28000000000000003,0.28999999999999998,0.3,0.31,0.32]
[70000,0.20499999999999999,0.215,0.22500000000000001,0.24,0.25,0.26,0.27500000000000002,0.28499999999999998,0.29499999999999998,0.30499999999999999,0.315,0.32]
[71000,0.20499999999999999,0.215,0.22500000000000001,0.24,0.25,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998,0.30499999999999999,0.315,0.32500000000000001]
[72000,0.20499999999999999,0.215,0.23,0.24,0.25,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998,0.30499999999999999,0.315,0.32500000000000001]
[73000,0.20499999999999999,0.215,0.23,0.24,0.255,0.26500000000000001,0.27500000000000002,0.28999999999999998,0.3,0.31,0.32,0.32500000000000001]
[74000,0.20499999999999999,0.215,0.23,0.24,0.255,0.26500000000000001,0.28000000000000003,0.28999999999999998,0.3,0.31,0.32,0.33]
[75000,0.20499999999999999,0.215,0.23,0.245,0.255,0.27,0.28000000000000003,0.28999999999999998,0.3,0.31,0.32,0.33]
[76000,0.20499999999999999,0.22,0.23,0.245,0.255,0.27,0.28000000000000003,0.28999999999999998,0.3,0.31,0.32,0.33]
[77000,0.20499999999999999,0.22,0.23,0.245,0.255,0.27,0.28000000000000003,0.28999999999999998,0.30499999999999999,0.315,0.32500000000000001,0.33]
[78000,0.20499999999999999,0.22,0.23499999999999999,0.245,0.26,0.27,0.28000000000000003,0.29499999999999998,0.30499999999999999,0.315,0.32500000000000001,0.33500000000000002]
[79000,0.20499999999999999,0.22,0.23499999999999999,0.245,0.26,0.27,0.28499999999999998,0.29499999999999998,0.30499999999999999,0.315,0.32500000000000001,0.33500000000000002]
[80000,0.20499999999999999,0.22,0.23499999999999999,0.25,0.26,0.27,0.28499999999999998,0.29499999999999998,0.30499999999999999,0.315,0.32500000000000001,0.33500000000000002]
[81000,0.20499999999999999,0.22,0.23499999999999999,0.25,0.26,0.27500000000000002,0.28499999999999998,0.29499999999999998,0.31,0.32,0.33,0.33500000000000002]
[82000,0.21,0.22,0.23499999999999999,0.25,0.26,0.27500000000000002,0.28499999999999998,0.3,0.31,0.32,0.33,0.34]
[83000,0.21,0.22,0.23499999999999999,0.25,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.3,0.31,0.32,0.33,0.34]
[84000,0.21,0.22500000000000001,0.23499999999999999,0.25,0.26500000000000001,0.27500000000000002,0.28999999999999998,0.3,0.31,0.32,0.33,0.34]
[85000,0.21,0.22500000000000001,0.23499999999999999,0.25,0.26500000000000001,0.27500000000000002,0.28999999999999998,0.3,0.31,0.32,0.33,0.34]
[86000,0.21,0.22500000000000001,0.24,0.25,0.26500000000000001,0.28000000000000003,0.28999999999999998,0.3,0.31,0.32500000000000001,0.33500000000000002,0.34]
[87000,0.21,0.22500000000000001,0.24,0.25,0.26500000000000001,0.28000000000000003,0.28999999999999998,0.3,0.315,0.32500000000000001,0.33500000000000002,0.34499999999999997]
[88000,0.21,0.22500000000000001,0.24,0.25,0.26500000000000001,0.28000000000000003,0.28999999999999998,0.30499999999999999,0.315,0.32500000000000001,0.33500000000000002,0.34499999999999997]
[89000,0.21,0.22500000000000001,0.24,0.255,0.26500000000000001,0.28000000000000003,0.28999999999999998,0.30499999999999999,0.315,0.32500000000000001,0.33500000000000002,0.34499999999999997]
[90000,0.21,0.22500000000000001,0.24,0.255,0.26500000000000001,0.28000000000000003,0.29499999999999998,0.30499999999999999,0.315,0.32500000000000001,0.33500000000000002,0.34499999999999997]
[91000,0.21,0.22500000000000001,0.24,0.255,0.26500000000000001,0.28000000000000003,0.29499999999999998,0.30499999999999999,0.315,0.32500000000000001,0.33500000000000002,0.34499999999999997]
[92000,0.215,0.22500000000000001,0.24,0.255,0.27,0.28000000000000003,0.29499999999999998,0.30499999999999999,0.315,0.33,0.34,0.35]
[93000,0.215,0.22500000000000001,0.24,0.255,0.27,0.28000000000000003,0.29499999999999998,0.30499999999999999,0.32,0.33,0.34,0.35]
[94000,0.215,0.22500000000000001,0.24,0.255,0.27,0.28000000000000003,0.29499999999999998,0.30499999999999999,0.32,0.33,0.34,0.35]
[95000,0.215,0.23,0.24,0.255,0.27,0.28499999999999998,0.29499999999999998,0.31,0.32,0.33,0.34,0.35]
[96000,0.215,0.23,0.24,0.255,0.27,0.28499999999999998,0.29499999999999998,0.31,0.32,0.33,0.34,0.35]
[97000,0.215,0.23,0.245,0.255,0.27,0.28499999999999998,0.29499999999999998,0.31,0.32,0.33,0.34,0.35]
[98000,0.215,0.23,0.245,0.255,0.27,0.28499999999999998,0.29499999999999998,0.31,0.32,0.33,0.34499999999999997,0.35499999999999998]
[99000,0.215,0.23,0.245,0.26,0.27,0.28499999999999998,0.3,0.31,0.32,0.33500000000000002,0.34499999999999997,0.35499999999999998]
[100000,0.215,0.23,0.245,0.26,0.27,0.28499999999999998,0.3,0.31,0.32500000000000001,0.33500000000000002,0.34499999999999997,0.35499999999999998]
[101000,0.215,0.23,0.245,0.26,0.27,0.28499999999999998,0.3,0.31,0.32500000000000001,0.33500000000000002,0.34499999999999997,0.35499999999999998]
[102000,0.215,0.23,0.245,0.26,0.27500000000000002,0.28499999999999998,0.3,0.31,0.32500000000000001,0.33500000000000002,0.34499999999999997,0.35499999999999998]
[103000,0.215,0.23,0.245,0.26,0.27500000000000002,0.28499999999999998,0.3,0.31,0.32500000000000001,0.33500000000000002,0.34499999999999997,0.35499999999999998]
[104000,0.22,0.23,0.245,0.26,0.27500000000000002,0.28499999999999998,0.3,0.315,0.32500000000000001,0.33500000000000002,0.34499999999999997,0.36]
[105000,0.22,0.23,0.245,0.26,0.27500000000000002,0.28999999999999998,0.3,0.315,0.32500000000000001,0.33500000000000002,0.35,0.36]
[106000,0.22,0.23499999999999999,0.245,0.26,0.27500000000000002,0.28999999999999998,0.3,0.315,0.32500000000000001,0.34,0.35,0.36]
[107000,0.22,0.23499999999999999,0.25,0.26,0.27500000000000002,0.28999999999999998,0.3,0.315,0.32500000000000001,0.34,0.35,0.36]
[108000,0.22,0.23499999999999999,0.25,0.26,0.27500000000000002,0.28999999999999998,0.30499999999999999,0.315,0.32500000000000001,0.34,0.35,0.36]
[109000,0.22,0.23499999999999999,0.25,0.26500000000000001,0.27500000000000002,0.28999999999999998,0.30499999999999999,0.315,0.33,0.34,0.35,0.36]
[110000,0.22,0.23499999999999999,0.25,0.26500000000000001,0.27500000000000002,0.28999999999999998,0.30499999999999999,0.315,0.33,0.34,0.35,0.36]

{"sheet":"B1 FLP vanaf AOW","index":3,"n_rows":93,"n_cols":13,"rows_kept":93,"cut":false,"hidden":true,"merged":[]}
[" Debetrente ",0,1.001E-2,1.5010000000000001E-2,2.001E-2,2.5010000000000001E-2,3.0009999999999998E-2,3.5009999999999999E-2,4.0009999999999997E-2,4.5010000000000001E-2,5.0009999999999999E-2,5.5010000000000003E-2,6.0010000000000001E-2]
[0,0.18,0.185,0.19,0.19500000000000001,0.2,0.2,0.20499999999999999,0.20499999999999999,0.21,0.21,0.215,0.215]
[22500,0.18,0.185,0.19,0.19500000000000001,0.2,0.2,0.20499999999999999,0.20499999999999999,0.21,0.21,0.215,0.215]
[23000,0.19,0.19500000000000001,0.2,0.20499999999999999,0.21,0.215,0.215,0.22,0.22,0.22500000000000001,0.22500000000000001,0.23]
[23500,0.19500000000000001,0.2,0.20499999999999999,0.215,0.215,0.22,0.22500000000000001,0.23,0.23,0.23499999999999999,0.23499999999999999,0.24]
[24000,0.2,0.20499999999999999,0.21,0.215,0.22,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245]
[24500,0.2,0.21,0.215,0.22,0.22500000000000001,0.23,0.23499999999999999,0.24,0.245,0.245,0.25,0.25]
[25000,0.20499999999999999,0.21,0.22,0.22500000000000001,0.23,0.23499999999999999,0.24,0.245,0.25,0.25,0.255,0.255]
[26000,0.20499999999999999,0.215,0.22500000000000001,0.23,0.24,0.245,0.25,0.255,0.26,0.26,0.26500000000000001,0.27]
[27000,0.21,0.22,0.23,0.23499999999999999,0.245,0.25,0.255,0.26,0.26500000000000001,0.27,0.27500000000000002,0.28000000000000003]
[28000,0.215,0.22500000000000001,0.23499999999999999,0.24,0.25,0.255,0.26500000000000001,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28499999999999998]
[29000,0.215,0.22500000000000001,0.23499999999999999,0.245,0.255,0.26,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998]
[30000,0.215,0.22500000000000001,0.24,0.25,0.26,0.26500000000000001,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3]
[31000,0.215,0.23,0.24,0.25,0.26,0.27,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.30499999999999999,0.31]
[32000,0.22,0.23,0.24,0.25,0.26500000000000001,0.27,0.28000000000000003,0.28999999999999998,0.29499999999999998,0.3,0.31,0.315]
[33000,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.28999999999999998,0.3,0.30499999999999999,0.31,0.315]
[34000,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998,0.3,0.31,0.315,0.32]
[35000,0.22,0.23,0.245,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998,0.30499999999999999,0.31,0.32,0.32500000000000001]
[36000,0.22,0.23,0.245,0.255,0.26500000000000001,0.28000000000000003,0.28999999999999998,0.29499999999999998,0.30499999999999999,0.315,0.32,0.32500000000000001]
[37000,0.22,0.23,0.245,0.255,0.26500000000000001,0.28000000000000003,0.28999999999999998,0.3,0.30499999999999999,0.315,0.32,0.33]
[38000,0.22,0.23499999999999999,0.245,0.255,0.26500000000000001,0.28000000000000003,0.28999999999999998,0.3,0.30499999999999999,0.315,0.32500000000000001,0.33]
[39000,0.22500000000000001,0.23499999999999999,0.245,0.255,0.26500000000000001,0.28000000000000003,0.28999999999999998,0.3,0.30499999999999999,0.315,0.32500000000000001,0.33]
[40000,0.22500000000000001,0.23499999999999999,0.245,0.255,0.26500000000000001,0.28000000000000003,0.28999999999999998,0.3,0.30499999999999999,0.315,0.32500000000000001,0.33]
[41000,0.22500000000000001,0.23499999999999999,0.245,0.255,0.26500000000000001,0.28000000000000003,0.28999999999999998,0.3,0.30499999999999999,0.315,0.32500000000000001,0.33]
[42000,0.23,0.24,0.25,0.26,0.27,0.28000000000000003,0.28999999999999998,0.3,0.30499999999999999,0.315,0.32500000000000001,0.33]
[43000,0.23499999999999999,0.245,0.255,0.26,0.27,0.28000000000000003,0.28999999999999998,0.3,0.31,0.315,0.32500000000000001,0.33500000000000002]
[44000,0.23499999999999999,0.25,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998,0.30499999999999999,0.31,0.32,0.33,0.33500000000000002]
[45000,0.24,0.25,0.26,0.27,0.28000000000000003,0.28999999999999998,0.3,0.31,0.315,0.32500000000000001,0.33500000000000002,0.34]
[46000,0.24,0.255,0.26500000000000001,0.27500000000000002,0.28499999999999998,0.29499999999999998,0.30499999999999999,0.31,0.32,0.33,0.33500000000000002,0.34499999999999997]
[47000,0.245,0.26,0.27500000000000002,0.28499999999999998,0.29499999999999998,0.3,0.31,0.32,0.32500000000000001,0.33500000000000002,0.34499999999999997,0.35]
[48000,0.245,0.26,0.27500000000000002,0.28999999999999998,0.3,0.30499999999999999,0.315,0.32500000000000001,0.33,0.34,0.35,0.35499999999999998]
[49000,0.245,0.26,0.27500000000000002,0.28999999999999998,0.3,0.31,0.32,0.33,0.33500000000000002,0.34499999999999997,0.35,0.36]
[50000,0.245,0.26,0.27500000000000002,0.28999999999999998,0.30499999999999999,0.315,0.32500000000000001,0.33500000000000002,0.34,0.35,0.35499999999999998,0.36499999999999999]
[51000,0.25,0.26500000000000001,0.28000000000000003,0.29499999999999998,0.30499999999999999,0.32,0.33,0.34,0.34499999999999997,0.35499999999999998,0.36,0.37]
[52000,0.25,0.26500000000000001,0.28000000000000003,0.29499999999999998,0.31,0.32500000000000001,0.33500000000000002,0.34,0.35,0.36,0.36499999999999999,0.375]
[53000,0.25,0.26500000000000001,0.28000000000000003,0.29499999999999998,0.31,0.32500000000000001,0.34,0.34499999999999997,0.35499999999999998,0.36499999999999999,0.37,0.375]
[54000,0.25,0.26500000000000001,0.28000000000000003,0.29499999999999998,0.315,0.33,0.34499999999999997,0.35,0.36,0.36499999999999999,0.375,0.38]
[55000,0.25,0.26500000000000001,0.28000000000000003,0.29499999999999998,0.315,0.33,0.34499999999999997,0.35499999999999998,0.36499999999999999,0.37,0.38,0.38500000000000001]
[56000,0.25,0.26500000000000001,0.28000000000000003,0.29499999999999998,0.315,0.33,0.35,0.36,0.37,0.375,0.38500000000000001,0.39]
[57000,0.25,0.26500000000000001,0.28000000000000003,0.29499999999999998,0.315,0.33,0.35,0.36499999999999999,0.37,0.38,0.38500000000000001,0.39500000000000002]
[58000,0.25,0.26500000000000001,0.28000000000000003,0.29499999999999998,0.315,0.33500000000000002,0.35,0.36499999999999999,0.375,0.38500000000000001,0.39,0.4]
[59000,0.25,0.26500000000000001,0.28000000000000003,0.29499999999999998,0.315,0.33500000000000002,0.35,0.36499999999999999,0.38,0.38500000000000001,0.39500000000000002,0.4]
[60000,0.25,0.26500000000000001,0.28000000000000003,0.29499999999999998,0.315,0.33500000000000002,0.35,0.36499999999999999,0.38,0.39,0.4,0.40500000000000003]
[61000,0.25,0.26500000000000001,0.28000000000000003,0.29499999999999998,0.315,0.33500000000000002,0.35,0.36499999999999999,0.38,0.39500000000000002,0.4,0.41]
[62000,0.25,0.26500000000000001,0.28000000000000003,0.29499999999999998,0.315,0.33500000000000002,0.35,0.36499999999999999,0.38,0.39500000000000002,0.40500000000000003,0.41]
[63000,0.25,0.26500000000000001,0.28000000000000003,0.29499999999999998,0.315,0.33500000000000002,0.35,0.36499999999999999,0.38,0.39500000000000002,0.41,0.41499999999999998]
[64000,0.255,0.27,0.28499999999999998,0.3,0.315,0.33500000000000002,0.35,0.36499999999999999,0.38,0.39500000000000002,0.41,0.42]
[65000,0.255,0.27,0.28499999999999998,0.3,0.315,0.33500000000000002,0.35,0.36499999999999999,0.38,0.39500000000000002,0.41,0.42]
[66000,0.255,0.27,0.28499999999999998,0.3,0.315,0.33500000000000002,0.35,0.36499999999999999,0.38500000000000001,0.39500000000000002,0.41,0.42499999999999999]
[67000,0.255,0.27,0.28499999999999998,0.3,0.32,0.33500000000000002,0.35,0.36499999999999999,0.38500000000000001,0.4,0.41,0.42499999999999999]
[68000,0.26,0.27500000000000002,0.28999999999999998,0.30499999999999999,0.32,0.33500000000000002,0.35,0.36499999999999999,0.38500000000000001,0.4,0.41,0.43]
[69000,0.26,0.27500000000000002,0.28999999999999998,0.30499999999999999,0.32,0.33500000000000002,0.35,0.36499999999999999,0.38500000000000001,0.4,0.41,0.43]
[70000,0.26,0.27500000000000002,0.28999999999999998,0.30499999999999999,0.32,0.33500000000000002,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.43]
[71000,0.26500000000000001,0.28000000000000003,0.29499999999999998,0.31,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.43]
[72000,0.26500000000000001,0.28000000000000003,0.29499999999999998,0.31,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41499999999999998,0.43]
[73000,0.26500000000000001,0.28000000000000003,0.29499999999999998,0.31,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41499999999999998,0.43]
[74000,0.26500000000000001,0.28000000000000003,0.3,0.315,0.33,0.34499999999999997,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41499999999999998,0.43]
[75000,0.27,0.28499999999999998,0.3,0.315,0.33,0.34499999999999997,0.36,0.375,0.39,0.4,0.41499999999999998,0.43]
[76000,0.27,0.28499999999999998,0.3,0.315,0.33,0.34499999999999997,0.36,0.375,0.39,0.40500000000000003,0.41499999999999998,0.43]
[77000,0.27,0.28499999999999998,0.3,0.315,0.33,0.34499999999999997,0.36,0.375,0.39,0.40500000000000003,0.41499999999999998,0.43]
[78000,0.27,0.28499999999999998,0.3,0.32,0.33500000000000002,0.35,0.36,0.375,0.39,0.40500000000000003,0.42,0.43]
[79000,0.27,0.28499999999999998,0.30499999999999999,0.32,0.33500000000000002,0.35,0.36499999999999999,0.375,0.39,0.40500000000000003,0.42,0.43]
[80000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32,0.33500000000000002,0.35,0.36499999999999999,0.38,0.39,0.40500000000000003,0.42,0.43]
[81000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32,0.33500000000000002,0.35,0.36499999999999999,0.38,0.39,0.40500000000000003,0.42,0.43]
[82000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32,0.33500000000000002,0.35,0.36499999999999999,0.38,0.39500000000000002,0.40500000000000003,0.42,0.43]
[83000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32,0.34,0.35499999999999998,0.36499999999999999,0.38,0.39500000000000002,0.40500000000000003,0.42,0.435]
[84000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38,0.39500000000000002,0.41,0.42,0.435]
[85000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.39500000000000002,0.41,0.42,0.435]
[86000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.39500000000000002,0.41,0.42,0.435]
[87000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.435]
[88000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.435]
[89000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.435]
[90000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.435]
[91000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.435]
[92000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.435]
[93000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.435]
[94000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.435]
[95000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.435]
[96000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.435]
[97000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.435]
[98000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.44]
[99000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.44]
[100000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.44]
[101000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.44]
[102000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.44]
[103000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.44]
[104000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.44]
[105000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.44]
[106000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.44]
[107000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.44]
[108000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.44]
[109000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.44]
[110000,0.27500000000000002,0.28499999999999998,0.30499999999999999,0.32500000000000001,0.34,0.35499999999999998,0.37,0.38500000000000001,0.4,0.41,0.42499999999999999,0.44]

{"sheet":"B3 FLP tot AOW","index":4,"n_rows":95,"n_cols":13,"rows_kept":95,"cut":false,"hidden":true,"merged":[]}
[" Debetrente ",0,1.001E-2,1.5010000000000001E-2,2.001E-2,2.5010000000000001E-2,3.0009999999999998E-2,3.5009999999999999E-2,4.0009999999999997E-2,4.5010000000000001E-2,5.0009999999999999E-2,5.5010000000000003E-2,6.0010000000000001E-2]
[0,0.13,0.13500000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14499999999999999,0.14499999999999999,0.15,0.15,0.15,0.15,0.155]
[21500,0.13,0.13500000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14499999999999999,0.14499999999999999,0.15,0.15,0.15,0.15,0.155]
[22000,0.14000000000000001,0.14000000000000001,0.14499999999999999,0.14499999999999999,0.15,0.15,0.15,0.155,0.155,0.155,0.16,0.16]
[22500,0.14000000000000001,0.14499999999999999,0.14499999999999999,0.15,0.15,0.155,0.155,0.16,0.16,0.16,0.16500000000000001,0.16500000000000001]
[23000,0.14499999999999999,0.15,0.15,0.155,0.155,0.155,0.16,0.16,0.16500000000000001,0.16500000000000001,0.16500000000000001,0.17]
[23500,0.15,0.15,0.155,0.155,0.16,0.16,0.16500000000000001,0.16500000000000001,0.16500000000000001,0.17,0.17,0.17]
[24000,0.15,0.155,0.155,0.16,0.16,0.16500000000000001,0.16500000000000001,0.17,0.17,0.17,0.17499999999999999,0.17499999999999999]
[24500,0.155,0.155,0.16,0.16,0.16500000000000001,0.16500000000000001,0.17,0.17,0.17499999999999999,0.17499999999999999,0.17499999999999999,0.18]
[25000,0.155,0.16,0.16,0.16500000000000001,0.16500000000000001,0.17,0.17,0.17499999999999999,0.17499999999999999,0.18,0.18,0.18]
[26000,0.16,0.16500000000000001,0.16500000000000001,0.17,0.17499999999999999,0.17499999999999999,0.17499999999999999,0.18,0.18,0.185,0.185,0.185]
[27000,0.16500000000000001,0.17,0.17,0.17499999999999999,0.17499999999999999,0.18,0.18,0.185,0.185,0.185,0.19,0.19]
[28000,0.16500000000000001,0.17,0.17,0.17499999999999999,0.18,0.18,0.185,0.185,0.185,0.19,0.19,0.19]
[29000,0.16500000000000001,0.17,0.17499999999999999,0.17499999999999999,0.18,0.18,0.185,0.185,0.185,0.19,0.19,0.19]
[30000,0.16500000000000001,0.17,0.17499999999999999,0.17499999999999999,0.18,0.18,0.185,0.185,0.185,0.19,0.19,0.19500000000000001]
[31000,0.16500000000000001,0.17,0.17499999999999999,0.17499999999999999,0.18,0.18,0.185,0.185,0.19,0.19,0.19,0.19500000000000001]
[32000,0.16500000000000001,0.17,0.17499999999999999,0.17499999999999999,0.18,0.18,0.185,0.185,0.19,0.19,0.19,0.19500000000000001]
[33000,0.17,0.17,0.17499999999999999,0.17499999999999999,0.18,0.18,0.185,0.185,0.19,0.19,0.19,0.19500000000000001]
[34000,0.17,0.17,0.17499999999999999,0.17499999999999999,0.18,0.18,0.185,0.185,0.19,0.19,0.19,0.19500000000000001]
[35000,0.17,0.17,0.17499999999999999,0.17499999999999999,0.18,0.18,0.185,0.185,0.19,0.19,0.19,0.19500000000000001]
[36000,0.17,0.17,0.17499999999999999,0.17499999999999999,0.18,0.18,0.185,0.185,0.19,0.19,0.19,0.19500000000000001]
[37000,0.17,0.17,0.17499999999999999,0.17499999999999999,0.18,0.18,0.185,0.185,0.19,0.19,0.19,0.19500000000000001]
[38000,0.17,0.17,0.17499999999999999,0.17499999999999999,0.18,0.18,0.185,0.185,0.19,0.19,0.19,0.19500000000000001]
[39000,0.17,0.17,0.17499999999999999,0.17499999999999999,0.18,0.18,0.185,0.185,0.19,0.19,0.19,0.19500000000000001]
[40000,0.17,0.17,0.17499999999999999,0.17499999999999999,0.18,0.18,0.185,0.185,0.19,0.19,0.19,0.19500000000000001]
[41000,0.17,0.17,0.17499999999999999,0.17499999999999999,0.18,0.18,0.185,0.185,0.19,0.19,0.19,0.19500000000000001]
[42000,0.17,0.17,0.17499999999999999,0.17499999999999999,0.18,0.185,0.185,0.185,0.19,0.19,0.19500000000000001,0.19500000000000001]
[43000,0.17,0.17,0.17499999999999999,0.18,0.18,0.185,0.185,0.19,0.19,0.19,0.19500000000000001,0.19500000000000001]
[44000,0.17,0.17499999999999999,0.17499999999999999,0.18,0.18,0.185,0.185,0.19,0.19,0.19500000000000001,0.19500000000000001,0.19500000000000001]
[45000,0.17,0.17499999999999999,0.17499999999999999,0.18,0.18,0.185,0.185,0.19,0.19,0.19500000000000001,0.19500000000000001,0.19500000000000001]
[46000,0.17,0.17499999999999999,0.17499999999999999,0.18,0.185,0.185,0.19,0.19,0.19,0.19500000000000001,0.19500000000000001,0.19500000000000001]
[47000,0.17,0.17499999999999999,0.17499999999999999,0.18,0.185,0.185,0.19,0.19,0.19500000000000001,0.19500000000000001,0.19500000000000001,0.2]
[48000,0.17,0.17499999999999999,0.18,0.18,0.185,0.185,0.19,0.19,0.19500000000000001,0.19500000000000001,0.19500000000000001,0.2]
[49000,0.17,0.17499999999999999,0.18,0.18,0.185,0.185,0.19,0.19,0.19500000000000001,0.19500000000000001,0.2,0.2]
[50000,0.17,0.17499999999999999,0.18,0.18,0.185,0.185,0.19,0.19,0.19500000000000001,0.19500000000000001,0.2,0.2]
[51000,0.17499999999999999,0.17499999999999999,0.18,0.18,0.185,0.19,0.19,0.19500000000000001,0.19500000000000001,0.19500000000000001,0.2,0.2]
[52000,0.17499999999999999,0.17499999999999999,0.18,0.185,0.185,0.19,0.19,0.19500000000000001,0.19500000000000001,0.19500000000000001,0.2,0.2]
[53000,0.17499999999999999,0.17499999999999999,0.18,0.185,0.185,0.19,0.19,0.19500000000000001,0.19500000000000001,0.2,0.2,0.2]
[54000,0.17499999999999999,0.17499999999999999,0.18,0.185,0.185,0.19,0.19,0.19500000000000001,0.19500000000000001,0.2,0.2,0.2]
[55000,0.17499999999999999,0.18,0.18,0.185,0.185,0.19,0.19500000000000001,0.19500000000000001,0.19500000000000001,0.2,0.2,0.20499999999999999]
[56000,0.17499999999999999,0.18,0.185,0.185,0.19,0.19,0.19500000000000001,0.19500000000000001,0.2,0.2,0.20499999999999999,0.20499999999999999]
[57000,0.18,0.18,0.185,0.19,0.19,0.19500000000000001,0.19500000000000001,0.2,0.2,0.20499999999999999,0.20499999999999999,0.20499999999999999]
[58000,0.18,0.185,0.185,0.19,0.19500000000000001,0.19500000000000001,0.2,0.2,0.20499999999999999,0.20499999999999999,0.21,0.21]
[59000,0.18,0.185,0.19,0.19,0.19500000000000001,0.2,0.2,0.20499999999999999,0.20499999999999999,0.21,0.21,0.21]
[60000,0.185,0.19,0.19,0.19500000000000001,0.19500000000000001,0.2,0.20499999999999999,0.20499999999999999,0.20499999999999999,0.21,0.21,0.215]
[61000,0.185,0.19,0.19500000000000001,0.19500000000000001,0.2,0.2,0.20499999999999999,0.20499999999999999,0.21,0.21,0.215,0.215]
[62000,0.185,0.19,0.19500000000000001,0.2,0.2,0.20499999999999999,0.20499999999999999,0.21,0.21,0.215,0.215,0.215]
[63000,0.19,0.19500000000000001,0.19500000000000001,0.2,0.20499999999999999,0.20499999999999999,0.21,0.21,0.215,0.215,0.215,0.22]
[64000,0.19,0.19500000000000001,0.2,0.2,0.20499999999999999,0.20499999999999999,0.21,0.21,0.215,0.215,0.22,0.22]
[65000,0.19,0.19500000000000001,0.2,0.20499999999999999,0.20499999999999999,0.21,0.21,0.215,0.215,0.22,0.22,0.22500000000000001]
[66000,0.19500000000000001,0.19500000000000001,0.2,0.20499999999999999,0.20499999999999999,0.21,0.215,0.215,0.22,0.22,0.22,0.22500000000000001]
[67000,0.19500000000000001,0.2,0.2,0.20499999999999999,0.21,0.21,0.215,0.215,0.22,0.22,0.22500000000000001,0.22500000000000001]
[68000,0.19500000000000001,0.2,0.20499999999999999,0.20499999999999999,0.21,0.215,0.215,0.22,0.22,0.22500000000000001,0.22500000000000001,0.22500000000000001]
[69000,0.19500000000000001,0.2,0.20499999999999999,0.21,0.21,0.215,0.215,0.22,0.22500000000000001,0.22500000000000001,0.22500000000000001,0.23]
[70000,0.2,0.20499999999999999,0.20499999999999999,0.21,0.215,0.215,0.22,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23]
[71000,0.2,0.20499999999999999,0.21,0.21,0.215,0.215,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23,0.23]
[72000,0.2,0.20499999999999999,0.21,0.21,0.215,0.22,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23,0.23499999999999999]
[73000,0.2,0.20499999999999999,0.21,0.215,0.215,0.22,0.22,0.22500000000000001,0.23,0.23,0.23,0.23499999999999999]
[74000,0.20499999999999999,0.20499999999999999,0.21,0.215,0.215,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23,0.23499999999999999,0.23499999999999999]
[75000,0.20499999999999999,0.20499999999999999,0.21,0.215,0.22,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23,0.23499999999999999,0.23499999999999999]
[76000,0.20499999999999999,0.21,0.21,0.215,0.22,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23,0.23499999999999999,0.23499999999999999]
[77000,0.20499999999999999,0.21,0.21,0.215,0.22,0.22,0.22500000000000001,0.23,0.23,0.23499999999999999,0.23499999999999999,0.23499999999999999]
[78000,0.20499999999999999,0.21,0.215,0.215,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23,0.23499999999999999,0.23499999999999999,0.24]
[79000,0.20499999999999999,0.21,0.215,0.215,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23,0.23499999999999999,0.23499999999999999,0.24]
[80000,0.20499999999999999,0.21,0.215,0.22,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23,0.23499999999999999,0.23499999999999999,0.24]
[81000,0.20499999999999999,0.21,0.215,0.22,0.22,0.22500000000000001,0.23,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24]
[82000,0.20499999999999999,0.21,0.215,0.22,0.22,0.22500000000000001,0.23,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24]
[83000,0.21,0.21,0.215,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24]
[84000,0.21,0.21,0.215,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24]
[85000,0.21,0.215,0.215,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.24]
[86000,0.21,0.215,0.215,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245]
[87000,0.21,0.215,0.22,0.22,0.22500000000000001,0.23,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245]
[88000,0.21,0.215,0.22,0.22,0.22500000000000001,0.23,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245]
[89000,0.21,0.215,0.22,0.22,0.22500000000000001,0.23,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245]
[90000,0.21,0.215,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23,0.23499999999999999,0.24,0.24,0.245,0.245]
[91000,0.21,0.215,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245,0.245]
[92000,0.21,0.215,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245,0.245]
[93000,0.21,0.215,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245,0.245]
[94000,0.215,0.215,0.22,0.22500000000000001,0.23,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245,0.245]
[95000,0.215,0.215,0.22,0.22500000000000001,0.23,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245,0.245]
[96000,0.215,0.22,0.22,0.22500000000000001,0.23,0.23,0.23499999999999999,0.24,0.24,0.245,0.245,0.245]
[97000,0.215,0.22,0.22,0.22500000000000001,0.23,0.23,0.23499999999999999,0.24,0.24,0.245,0.245,0.25]
[98000,0.215,0.22,0.22,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245,0.245,0.25]
[99000,0.215,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245,0.245,0.25]
[100000,0.215,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245,0.245,0.25]
[101000,0.215,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.245,0.245,0.25,0.25]
[102000,0.215,0.22,0.22500000000000001,0.23,0.23,0.23499999999999999,0.24,0.24,0.245,0.245,0.25,0.25]
[103000,0.215,0.22,0.22500000000000001,0.23,0.23,0.23499999999999999,0.24,0.24,0.245,0.245,0.25,0.25]
[104000,0.215,0.22,0.22500000000000001,0.23,0.23,0.23499999999999999,0.24,0.24,0.245,0.245,0.25,0.25]
[105000,0.215,0.22,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245,0.245,0.25,0.25]
[106000,0.22,0.22,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245,0.245,0.25,0.25]
[107000,0.22,0.22,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.245,0.245,0.25,0.25,0.255]
[108000,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.245,0.245,0.25,0.25,0.255]
[109000,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23499999999999999,0.24,0.24,0.245,0.245,0.25,0.25,0.255]
[110000,0.22,0.22500000000000001,0.23,0.23,0.23499999999999999,0.24,0.24,0.245,0.245,0.25,0.25,0.255]

{"sheet":"B3 FLP vanaf AOW","index":5,"n_rows":93,"n_cols":13,"rows_kept":93,"cut":false,"hidden":true,"merged":[]}
[" Debetrente ",0,1.001E-2,1.5010000000000001E-2,2.001E-2,2.5010000000000001E-2,3.0009999999999998E-2,3.5009999999999999E-2,4.0009999999999997E-2,4.5010000000000001E-2,5.0009999999999999E-2,5.5010000000000003E-2,6.0010000000000001E-2]
[0,0.18,0.18,0.185,0.19,0.19,0.19500000000000001,0.19500000000000001,0.2,0.2,0.20499999999999999,0.20499999999999999,0.20499999999999999]
[22500,0.18,0.18,0.185,0.19,0.19,0.19500000000000001,0.19500000000000001,0.2,0.2,0.20499999999999999,0.20499999999999999,0.20499999999999999]
[23000,0.19,0.19,0.19500000000000001,0.2,0.2,0.20499999999999999,0.20499999999999999,0.21,0.21,0.215,0.215,0.215]
[23500,0.19500000000000001,0.2,0.2,0.20499999999999999,0.20499999999999999,0.21,0.215,0.215,0.22,0.22,0.22,0.22500000000000001]
[24000,0.19500000000000001,0.2,0.20499999999999999,0.21,0.21,0.215,0.215,0.22,0.22,0.22500000000000001,0.22500000000000001,0.23]
[24500,0.2,0.20499999999999999,0.20499999999999999,0.21,0.215,0.215,0.22,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23]
[25000,0.2,0.20499999999999999,0.21,0.215,0.215,0.22,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23,0.23499999999999999]
[26000,0.20499999999999999,0.21,0.215,0.22,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23,0.23499999999999999,0.23499999999999999,0.24]
[27000,0.21,0.215,0.215,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.24]
[28000,0.21,0.215,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245,0.245]
[29000,0.215,0.22,0.22,0.22500000000000001,0.23,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245,0.245]
[30000,0.215,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245,0.245,0.25]
[31000,0.215,0.22,0.22500000000000001,0.23,0.23,0.23499999999999999,0.24,0.24,0.245,0.245,0.25,0.25]
[32000,0.215,0.22,0.22500000000000001,0.23,0.23,0.23499999999999999,0.24,0.24,0.245,0.245,0.25,0.25]
[33000,0.215,0.22,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245,0.245,0.25,0.25]
[34000,0.215,0.22,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.24,0.245,0.245,0.25,0.25]
[35000,0.22,0.22,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.245,0.245,0.25,0.25,0.25]
[36000,0.22,0.22500000000000001,0.22500000000000001,0.23,0.23499999999999999,0.24,0.24,0.245,0.245,0.25,0.25,0.255]
[37000,0.22,0.22500000000000001,0.23,0.23,0.23499999999999999,0.24,0.24,0.245,0.25,0.25,0.255,0.255]
[38000,0.22,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.245,0.245,0.25,0.25,0.255,0.255]
[39000,0.22500000000000001,0.22500000000000001,0.23,0.23499999999999999,0.24,0.24,0.245,0.25,0.25,0.255,0.255,0.26]
[40000,0.22500000000000001,0.23,0.23499999999999999,0.23499999999999999,0.24,0.245,0.245,0.25,0.255,0.255,0.26,0.26]
[41000,0.22500000000000001,0.23,0.23499999999999999,0.24,0.24,0.245,0.25,0.25,0.255,0.255,0.26,0.26]
[42000,0.23,0.23499999999999999,0.23499999999999999,0.24,0.245,0.25,0.25,0.255,0.26,0.26,0.26500000000000001,0.26500000000000001]
[43000,0.23,0.23499999999999999,0.24,0.245,0.25,0.25,0.255,0.26,0.26,0.26500000000000001,0.26500000000000001,0.27]
[44000,0.23499999999999999,0.24,0.245,0.25,0.255,0.255,0.26,0.26500000000000001,0.26500000000000001,0.27,0.27,0.27500000000000002]
[45000,0.24,0.245,0.25,0.255,0.255,0.26,0.26500000000000001,0.26500000000000001,0.27,0.27,0.27500000000000002,0.28000000000000003]
[46000,0.24,0.245,0.25,0.255,0.255,0.26,0.26500000000000001,0.26500000000000001,0.27,0.27,0.27500000000000002,0.28000000000000003]
[47000,0.24,0.245,0.25,0.255,0.255,0.26,0.26500000000000001,0.26500000000000001,0.27,0.27,0.27500000000000002,0.28000000000000003]
[48000,0.24,0.245,0.25,0.255,0.255,0.26,0.26500000000000001,0.26500000000000001,0.27,0.27,0.27500000000000002,0.28000000000000003]
[49000,0.24,0.245,0.25,0.255,0.255,0.26500000000000001,0.26500000000000001,0.26500000000000001,0.27,0.27,0.28000000000000003,0.28000000000000003]
[50000,0.24,0.245,0.25,0.255,0.255,0.26500000000000001,0.26500000000000001,0.27,0.27,0.27500000000000002,0.28000000000000003,0.28000000000000003]
[51000,0.24,0.245,0.25,0.255,0.255,0.26500000000000001,0.26500000000000001,0.27,0.27,0.27500000000000002,0.28000000000000003,0.28000000000000003]
[52000,0.24,0.245,0.25,0.255,0.255,0.26500000000000001,0.26500000000000001,0.27,0.27,0.27500000000000002,0.28000000000000003,0.28000000000000003]
[53000,0.24,0.245,0.25,0.255,0.255,0.26500000000000001,0.26500000000000001,0.27,0.27,0.27500000000000002,0.28000000000000003,0.28000000000000003]
[54000,0.24,0.245,0.25,0.255,0.26,0.26500000000000001,0.26500000000000001,0.27,0.27,0.27500000000000002,0.28000000000000003,0.28000000000000003]
[55000,0.24,0.245,0.25,0.255,0.26,0.26500000000000001,0.26500000000000001,0.27,0.27,0.27500000000000002,0.28000000000000003,0.28000000000000003]
[56000,0.24,0.245,0.25,0.255,0.26,0.26500000000000001,0.26500000000000001,0.27,0.27500000000000002,0.27500000000000002,0.28000000000000003,0.28000000000000003]
[57000,0.245,0.245,0.25,0.255,0.26,0.26500000000000001,0.26500000000000001,0.27,0.27500000000000002,0.27500000000000002,0.28000000000000003,0.28000000000000003]
[58000,0.245,0.25,0.25,0.255,0.26,0.26500000000000001,0.27,0.27,0.27500000000000002,0.27500000000000002,0.28000000000000003,0.28000000000000003]
[59000,0.245,0.25,0.255,0.255,0.26,0.26500000000000001,0.27,0.27,0.27500000000000002,0.28000000000000003,0.28000000000000003,0.28499999999999998]
[60000,0.245,0.25,0.255,0.26,0.26500000000000001,0.26500000000000001,0.27,0.27500000000000002,0.27500000000000002,0.28000000000000003,0.28000000000000003,0.28499999999999998]
[61000,0.245,0.25,0.255,0.26,0.26500000000000001,0.27,0.27,0.27500000000000002,0.28000000000000003,0.28000000000000003,0.28499999999999998,0.28499999999999998]
[62000,0.25,0.255,0.255,0.26,0.26500000000000001,0.27,0.27500000000000002,0.27500000000000002,0.28000000000000003,0.28000000000000003,0.28499999999999998,0.28499999999999998]
[63000,0.25,0.255,0.26,0.26500000000000001,0.26500000000000001,0.27,0.27500000000000002,0.28000000000000003,0.28000000000000003,0.28499999999999998,0.28499999999999998,0.28999999999999998]
[64000,0.25,0.255,0.26,0.26500000000000001,0.27,0.27,0.27500000000000002,0.28000000000000003,0.28000000000000003,0.28499999999999998,0.28499999999999998,0.28999999999999998]
[65000,0.25,0.255,0.26,0.26500000000000001,0.27,0.27500000000000002,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28499999999999998,0.28999999999999998,0.28999999999999998]
[66000,0.255,0.26,0.26,0.26500000000000001,0.27,0.27500000000000002,0.28000000000000003,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.28999999999999998,0.29499999999999998]
[67000,0.255,0.26,0.26500000000000001,0.27,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28499999999999998,0.28999999999999998,0.28999999999999998,0.29499999999999998]
[68000,0.255,0.26,0.26500000000000001,0.27,0.27500000000000002,0.28000000000000003,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.28999999999999998,0.29499999999999998,0.29499999999999998]
[69000,0.255,0.26,0.26500000000000001,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28499999999999998,0.28999999999999998,0.28999999999999998,0.29499999999999998,0.3]
[70000,0.26,0.26500000000000001,0.27,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.28999999999999998,0.29499999999999998,0.29499999999999998,0.3]
[71000,0.26,0.26500000000000001,0.27,0.27500000000000002,0.28000000000000003,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.28999999999999998,0.29499999999999998,0.3,0.3]
[72000,0.26,0.26500000000000001,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.29499999999999998,0.3,0.30499999999999999]
[73000,0.26500000000000001,0.27,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.28999999999999998,0.29499999999999998,0.3,0.3,0.30499999999999999]
[74000,0.26500000000000001,0.27,0.27500000000000002,0.28000000000000003,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999]
[75000,0.26500000000000001,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.28999999999999998,0.29499999999999998,0.3,0.3,0.30499999999999999,0.30499999999999999]
[76000,0.26500000000000001,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31]
[77000,0.26500000000000001,0.27500000000000002,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.3,0.30499999999999999,0.30499999999999999,0.31]
[78000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.3,0.30499999999999999,0.31,0.31]
[79000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31]
[80000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31]
[81000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.315]
[82000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.315]
[83000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.3,0.30499999999999999,0.31,0.31,0.315]
[84000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.3,0.30499999999999999,0.31,0.31,0.315]
[85000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.3,0.30499999999999999,0.31,0.31,0.315]
[86000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.3,0.30499999999999999,0.31,0.31,0.315]
[87000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[88000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[89000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[90000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[91000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[92000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[93000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[94000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[95000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[96000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[97000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[98000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[99000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[100000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[101000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[102000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[103000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[104000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[105000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[106000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[107000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[108000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[109000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]
[110000,0.27,0.27500000000000002,0.28000000000000003,0.28499999999999998,0.28999999999999998,0.29499999999999998,0.3,0.30499999999999999,0.30499999999999999,0.31,0.31,0.315]