Fire - Google Sheets

	A	B	C	D
1	Startkapital	5,240,900kr
2	Månadskostnad	25,000kr
3	Antal dagar det ska räcka	10950
4	Ränta	4%
5
6	Kvar dag 10950	17kr
7
8	Dag	Ingående kapital	Kapital+ränta	Efter utgifter
9	1	5,240,900kr	5,241,474kr	5,240,652kr
10	2	5,240,652kr	5,241,227kr	5,240,405kr
11	3	5,240,405kr	5,240,979kr	5,240,157kr
12	4	5,240,157kr	5,240,731kr	5,239,910kr
13	5	5,239,910kr	5,240,484kr	5,239,662kr
14	6	5,239,662kr	5,240,236kr	5,239,414kr
15	7	5,239,414kr	5,239,988kr	5,239,166kr
16	8	5,239,166kr	5,239,741kr	5,238,919kr
17	9	5,238,919kr	5,239,493kr	5,238,671kr
18	10	5,238,671kr	5,239,245kr	5,238,423kr
19	11	5,238,423kr	5,238,997kr	5,238,175kr
20	12	5,238,175kr	5,238,749kr	5,237,927kr
21	13	5,237,927kr	5,238,501kr	5,237,679kr
22	14	5,237,679kr	5,238,253kr	5,237,432kr
23	15	5,237,432kr	5,238,005kr	5,237,184kr
24	16	5,237,184kr	5,237,757kr	5,236,936kr
25	17	5,236,936kr	5,237,509kr	5,236,688kr
26	18	5,236,688kr	5,237,261kr	5,236,440kr
27	19	5,236,440kr	5,237,013kr	5,236,191kr
28	20	5,236,191kr	5,236,765kr	5,235,943kr
29	21	5,235,943kr	5,236,517kr	5,235,695kr
30	22	5,235,695kr	5,236,269kr	5,235,447kr
31	23	5,235,447kr	5,236,021kr	5,235,199kr
32	24	5,235,199kr	5,235,773kr	5,234,951kr
33	25	5,234,951kr	5,235,524kr	5,234,703kr
34	26	5,234,703kr	5,235,276kr	5,234,454kr
35	27	5,234,454kr	5,235,028kr	5,234,206kr
36	28	5,234,206kr	5,234,780kr	5,233,958kr
37	29	5,233,958kr	5,234,531kr	5,233,709kr
38	30	5,233,709kr	5,234,283kr	5,233,461kr
39	31	5,233,461kr	5,234,035kr	5,233,213kr
40	32	5,233,213kr	5,233,786kr	5,232,964kr
41	33	5,232,964kr	5,233,538kr	5,232,716kr
42	34	5,232,716kr	5,233,289kr	5,232,467kr
43	35	5,232,467kr	5,233,041kr	5,232,219kr
44	36	5,232,219kr	5,232,792kr	5,231,970kr
45	37	5,231,970kr	5,232,544kr	5,231,722kr
46	38	5,231,722kr	5,232,295kr	5,231,473kr
47	39	5,231,473kr	5,232,046kr	5,231,225kr
48	40	5,231,225kr	5,231,798kr	5,230,976kr
49	41	5,230,976kr	5,231,549kr	5,230,727kr
50	42	5,230,727kr	5,231,300kr	5,230,479kr
51	43	5,230,479kr	5,231,052kr	5,230,230kr
52	44	5,230,230kr	5,230,803kr	5,229,981kr
53	45	5,229,981kr	5,230,554kr	5,229,732kr
54	46	5,229,732kr	5,230,305kr	5,229,484kr
55	47	5,229,484kr	5,230,057kr	5,229,235kr
56	48	5,229,235kr	5,229,808kr	5,228,986kr
57	49	5,228,986kr	5,229,559kr	5,228,737kr
58	50	5,228,737kr	5,229,310kr	5,228,488kr
59	51	5,228,488kr	5,229,061kr	5,228,239kr
60	52	5,228,239kr	5,228,812kr	5,227,990kr
61	53	5,227,990kr	5,228,563kr	5,227,741kr
62	54	5,227,741kr	5,228,314kr	5,227,492kr
63	55	5,227,492kr	5,228,065kr	5,227,243kr
64	56	5,227,243kr	5,227,816kr	5,226,994kr
65	57	5,226,994kr	5,227,567kr	5,226,745kr
66	58	5,226,745kr	5,227,318kr	5,226,496kr
67	59	5,226,496kr	5,227,069kr	5,226,247kr
68	60	5,226,247kr	5,226,819kr	5,225,998kr
69	61	5,225,998kr	5,226,570kr	5,225,748kr
70	62	5,225,748kr	5,226,321kr	5,225,499kr
71	63	5,225,499kr	5,226,072kr	5,225,250kr
72	64	5,225,250kr	5,225,822kr	5,225,001kr
73	65	5,225,001kr	5,225,573kr	5,224,751kr
74	66	5,224,751kr	5,225,324kr	5,224,502kr
75	67	5,224,502kr	5,225,074kr	5,224,253kr
76	68	5,224,253kr	5,224,825kr	5,224,003kr
77	69	5,224,003kr	5,224,576kr	5,223,754kr
78	70	5,223,754kr	5,224,326kr	5,223,504kr
79	71	5,223,504kr	5,224,077kr	5,223,255kr
80	72	5,223,255kr	5,223,827kr	5,223,005kr
81	73	5,223,005kr	5,223,578kr	5,222,756kr
82	74	5,222,756kr	5,223,328kr	5,222,506kr
83	75	5,222,506kr	5,223,078kr	5,222,257kr
84	76	5,222,257kr	5,222,829kr	5,222,007kr
85	77	5,222,007kr	5,222,579kr	5,221,757kr
86	78	5,221,757kr	5,222,330kr	5,221,508kr
87	79	5,221,508kr	5,222,080kr	5,221,258kr
88	80	5,221,258kr	5,221,830kr	5,221,008kr
89	81	5,221,008kr	5,221,580kr	5,220,758kr
90	82	5,220,758kr	5,221,331kr	5,220,509kr
91	83	5,220,509kr	5,221,081kr	5,220,259kr
92	84	5,220,259kr	5,220,831kr	5,220,009kr
93	85	5,220,009kr	5,220,581kr	5,219,759kr
94	86	5,219,759kr	5,220,331kr	5,219,509kr
95	87	5,219,509kr	5,220,081kr	5,219,259kr
96	88	5,219,259kr	5,219,831kr	5,219,009kr
97	89	5,219,009kr	5,219,581kr	5,218,759kr
98	90	5,218,759kr	5,219,331kr	5,218,509kr
99	91	5,218,509kr	5,219,081kr	5,218,259kr
100	92	5,218,259kr	5,218,831kr	5,218,009kr