{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["gl. til nyt niveau","reguleringsprocenter","Lønark","Forside","Omregningstabel ","Tillæg_trin","Tillæg_kr","Omregner_gl. til nyt_niveau","Tid op_ned","Samlet_omk","Omregner_'18_niveau"],"not_rendered":{"charts":0,"images":10,"macros":1,"external_links":0,"defined_names":83,"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":"gl. til nyt niveau","index":0,"n_rows":395,"n_cols":6,"rows_kept":395,"cut":false,"hidden":true,"merged":[]}
[null,1.3980790000000001]
[null,null,null,"Nyt grundbeløb","Nyt grundbeløb"]
["Grundbeløb pr. 1/10-1984","I alt pr. 1. april 1999 inkl. %regulering",null,"pr. 31/3-2000","pr. 31/3-2000"]
[null,null,null,"ekskl. afrunding","inkl. afrunding"]
[null,null,null,null,null,"beløb"]
[null,"pr. gang/år","pr. måned",null,null,"+/-"]
[1.63,{"$f":"IF(A7<1000,$B$1*A7,ROUND($B$1*A7,0))","v":2.2788687699999999},null,{"$f":"B7","v":2.2788687699999999},{"$f":"IF(D7<1000,D7,ROUND(D7,-2))","v":2.2788687699999999}]
[5,6.9903950000000004,null,{"$f":"B8","v":6.9903950000000004},6.9903950000000004]
[5.8,8.1088582000000002,null,8.1088582000000002,8.1088582000000002]
[9,12.582711,null,12.582711,12.582711]
[10.5,14.6798295,null,14.6798295,14.6798295]
[12.22,17.084525380000002,null,17.084525380000002,17.084525380000002]
[12.65,17.68569935,null,17.68569935,17.68569935]
[13.39,18.720277810000002,null,18.720277810000002,18.720277810000002]
[13.75,19.22358625,null,19.22358625,19.22358625]
[14.46,20.216222340000002,null,20.216222340000002,20.216222340000002]
[15.2,21.2508008,null,21.2508008,21.2508008]
[15.5,21.6702245,null,21.6702245,21.6702245]
[17,23.767343,null,23.767343,23.767343]
[18.5,25.864461500000001,null,25.864461500000001,25.864461500000001]
[19,26.563501000000002,null,26.563501000000002,26.563501000000002]
[21,29.359659000000001,null,29.359659000000001,29.359659000000001]
[23,32.155816999999999,null,32.155816999999999,32.155816999999999]
[24.97,34.910032630000003,null,34.910032630000003,34.910032630000003]
[28,39.146212000000006,null,39.146212000000006,39.146212000000006]
[30,41.942370000000004,null,41.942370000000004,41.942370000000004]
[33.29,46.542049910000003,null,46.542049910000003,46.542049910000003]
[42,58.719318000000001,null,58.719318000000001,58.719318000000001]
[61.26,85.646319540000007,null,85.646319540000007,85.646319540000007]
[62,86.680897999999999,null,86.680897999999999,86.680897999999999]
[68.319999999999993,95.516757279999993,null,95.516757279999993,95.516757279999993]
[75.13,105.03767526999999,null,105.03767526999999,105.03767526999999]
[80.38,112.37759002,null,112.37759002,112.37759002]
[136.63999999999999,191.03351455999999,null,{"$f":"B34","v":191.03351455999999},191.03351455999999]
[143.99,201.30939521000002,null,{"$f":"B35","v":201.30939521000002},201.30939521000002]
[150.61000000000001,210.56467819000002,null,210.56467819000002,210.56467819000002]
[164,229.28495600000002,null,229.28495600000002,229.28495600000002]
[170,237.67343000000002,null,237.67343000000002,237.67343000000002]
[190,265.63501000000002,null,265.63501000000002,{"$f":"IF(D39<1000,D39,ROUND(D39,-2))","v":265.63501000000002}]
[195,272.625405,null,272.625405,272.625405]
[202,282.41195800000003,null,282.41195800000003,282.41195800000003]
[260,363.50054,null,363.50054,363.50054]
[278,388.66596200000004,null,388.66596200000004,388.66596200000004]
[300.83999999999997,420.59808635999997,null,420.59808635999997,420.59808635999997]
[350,489.32765000000001,null,489.32765000000001,489.32765000000001]
[380,531.27002000000005,null,531.27002000000005,531.27002000000005]
[398.95,557.76361704999999,null,557.76361704999999,557.76361704999999]
[420,587.19317999999998,null,587.19317999999998,587.19317999999998]
[465,650.10673500000007,null,650.10673500000007,650.10673500000007]
[490,685.05871000000002,null,685.05871000000002,685.05871000000002]
[502,701.83565800000008,null,701.83565800000008,701.83565800000008]
[559,781.526161,null,781.526161,781.526161]
[597,834.65316300000006,null,834.65316300000006,834.65316300000006]
[700,978.65530000000001,{"$f":"VALUE(B54)/12","v":81.554608333333334},978.65530000000001,{"$f":"IF(D54<1000,D54,ROUND(D54,-2))","v":978.65530000000001},{"$f":"E54-D54","v":0}]
[750,1048.55925,87.379937499999997,1048.55925,{"$f":"IF(D55<1000,D55,ROUND(D55,-2))","v":1000},-48.55925000000002]
[800,1118.4632000000001,93.205266666666674,1118.4632000000001,{"$f":"IF(D56<1000,D56,ROUND(D56,-2))","v":1100},-18.463200000000143]
[842.75,1178.23107725,98.185923104166662,1178.23107725,1200,21.768922750000002]
[868,1213.5325720000001,101.12771433333334,1213.5325720000001,1200,-13.532572000000073]
[917.14,1282.23417406,106.85284783833333,{"$f":"B59","v":1282.23417406},1300,17.765825940000013]
[920,1286.2326800000001,107.18605666666667,1286.2326800000001,1300,13.767319999999927]
[925,1293.2230750000001,107.76858958333334,1293.2230750000001,1300,6.776924999999892]
[950,{"$f":"IF(A62<1000,$B$1*A62,ROUND($B$1*A62,0))","v":1328.1750500000001},110.68125416666668,1328.1750500000001,1300,-28.175050000000056]
[1000,{"$f":"IF(A63<1000,$B$1*A63,ROUND($B$1*A63,0))","v":1398},116.5,1398,1400,2]
[1050,{"$f":"IF(A64<1000,$B$1*A64,ROUND($B$1*A64,0))","v":1468},122.33333333333333,1468,1500,32]
[1100,{"$f":"IF(A65<1000,$B$1*A65,ROUND($B$1*A65,0))","v":1538},128.16666666666666,1538,1500,-38]
[1200,1678,139.83333333333334,1678,1700,22]
[1245,1741,145.08333333333334,{"$f":"B67","v":1741},1700,{"$f":"E67-D67","v":-41}]
[1300,1818,151.5,1818,1800,-18]
[1327,1855,154.58333333333334,1855,1900,45]
[1400,1957,163.08333333333334,1957,2000,43]
[1500,2097,174.75,2097,2100,3]
[1600,2237,186.41666666666666,2237,2200,-37]
[1700,2377,198.08333333333334,2377,2400,23]
[1750,2447,203.91666666666666,2447,2400,-47]
[1800,2517,209.75,2517,2500,-17]
[1900,2656,221.33333333333334,2656,2700,44]
[2000,2796,233,2796,2800,4]
[2050,2866,238.83333333333334,2866,2900,34]
[2100,2936,244.66666666666666,2936,2900,-36]
[2145,2999,249.91666666666666,2999,3000,1]
[2150,3006,250.5,3006,3000,-6]
[2200,3076,256.33333333333331,3076,3100,24]
[2300,3216,268,3216,3200,-16]
[2400,3355,279.58333333333331,3355,3400,45]
[2450,3425,285.41666666666669,3425,3400,-25]
[2500,3495,291.25,3495,3500,5]
[2600,3635,302.91666666666669,3635,3600,-35]
[2700,3775,314.58333333333331,3775,3800,25]
[2730,3817,318.08333333333331,3817,3800,-17]
[2800,3915,326.25,3915,3900,-15]
[2900,4054,337.83333333333331,4054,4100,46]
[3000,4194,349.5,4194,4200,6]
[3100,4334,361.16666666666669,4334,4300,-34]
[3200,4474,372.83333333333331,4474,4500,26]
[3300,4614,384.5,4614,4600,-14]
[3400,4753,396.08333333333331,4753,4800,47]
[3500,4893,407.75,4893,4900,7]
[3600,5033,419.41666666666669,5033,5000,-33]
[3700,5173,431.08333333333331,5173,5200,27]
[3800,5313,442.75,5313,5300,-13]
[3900,5453,454.41666666666669,5453,5500,47]
[4000,5592,466,5592,5600,8]
[4100,5732,477.66666666666669,5732,5700,-32]
[4200,5872,489.33333333333331,5872,5900,28]
[4226.1000000000004,5908,492.33333333333331,5908,5900,-8]
[4300,6012,501,6012,6000,-12]
[4400,6152,512.66666666666663,6152,6200,48]
[4430,6193,516.08333333333337,6193,6200,7]
[4500,6291,524.25,6291,6300,9]
[4600,6431,535.91666666666663,6431,6400,-31]
[4700,6571,547.58333333333337,6571,6600,29]
[1770,2475,206.25,2475,2500,25]
[4800,6711,559.25,6711,6700,-11]
[4900,6851,570.91666666666663,6851,6900,49]
[4930,6893,574.41666666666663,6893,6900,7]
[5000,6990,582.5,6990,7000,10]
[5100,7130,594.16666666666663,7130,7100,-30]
[5200,7270,{"$f":"VALUE(B118)/12","v":605.83333333333337},7270,7300,30]
[5300,7410,617.5,7410,7400,-10]
[5318,7435,619.58333333333337,7435,{"$f":"IF(D120<1000,D120,ROUND(D120,-2))","v":7400},-35]
[5400,7550,629.16666666666663,7550,7600,50]
[5420.91,7579,631.58333333333337,7579,7600,21]
[5500,7689,640.75,{"$f":"B123","v":7689},7700,{"$f":"E123-D123","v":11}]
[5600,7829,652.41666666666663,7829,7800,-29]
[5700,7969,664.08333333333337,7969,8000,31]
[5770.78,8068,672.33333333333337,8068,8100,32]
[5800,8109,675.75,8109,8100,-9]
[5900,8249,687.41666666666663,8249,8200,-49]
[6000,{"$f":"IF(A129<1000,$B$1*A129,ROUND($B$1*A129,0))","v":8388},699,8388,8400,12]
[6078,8498,708.16666666666663,8498,8500,2]
[6100,8528,710.66666666666663,8528,8500,-28]
[6140,8584,715.33333333333337,8584,8600,16]
[6200,8668,722.33333333333337,8668,8700,32]
[6290.15,8794,732.83333333333337,8794,8800,6]
[6300,8808,734,8808,8800,-8]
[6400,8948,745.66666666666663,8948,8900,-48]
[6500,9088,757.33333333333337,9088,9100,12]
[6600,9227,768.91666666666663,9227,9200,-27]
[6700,9367,780.58333333333337,9367,9400,33]
[6743.33,9428,785.66666666666663,9428,9400,-28]
[6800,9507,792.25,9507,9500,-7]
[6900,9647,803.91666666666663,9647,9600,-47]
[7000,9787,815.58333333333337,9787,9800,13]
[7100,9926,827.16666666666663,9926,9900,-26]
[7200,10066,838.83333333333337,10066,10100,34]
[7300,10206,850.5,10206,10200,-6]
[7335.23,10255,854.58333333333337,10255,10300,45]
[7400,10346,862.16666666666663,10346,10300,-46]
[7500,10486,873.83333333333337,10486,10500,14]
[7600,10625,885.41666666666663,10625,10600,-25]
[7700,10765,897.08333333333337,10765,10800,35]
[7800,10905,908.75,10905,10900,-5]
[7900,11045,920.41666666666663,11045,11000,-45]
[8000,11185,932.08333333333337,11185,11200,15]
[8100,11324,943.66666666666663,11324,11300,-24]
[8200,11464,955.33333333333337,11464,11500,36]
[8300,11604,967,11604,11600,-4]
[8400,11744,978.66666666666663,11744,11700,-44]
[8500,11884,990.33333333333337,11884,11900,16]
[8600,12023,1001.9166666666666,12023,12000,-23]
[8700,12163,1013.5833333333334,12163,12200,37]
[8800,12303,1025.25,12303,12300,-3]
[8900,12443,1036.9166666666667,12443,12400,-43]
[9000,12583,1048.5833333333333,12583,12600,17]
[9100,12723,1060.25,12723,12700,-23]
[9200,12862,1071.8333333333333,12862,12900,38]
[9300,13002,1083.5,13002,13000,-2]
[9400,13142,1095.1666666666667,13142,13100,-42]
[9450,13212,1101,13212,13200,-12]
[9500,13282,1106.8333333333333,13282,13300,18]
[9600,13422,1118.5,13422,13400,-22]
[9700,13561,1130.0833333333333,13561,13600,39]
[9800,13701,1141.75,13701,13700,-1]
[9900,13841,1153.4166666666667,13841,13800,-41]
[10000,13981,1165.0833333333333,13981,14000,19]
[10600,14820,1235,14820,14800,-20]
[10800,15099,1258.25,15099,15100,1]
[11000,15379,1281.5833333333333,15379,15400,21]
[11200,15658,1304.8333333333333,15658,15700,42]
[11300,15798,1316.5,15798,15800,2]
[11500,16078,1339.8333333333333,16078,16100,22]
[11600,16218,{"$f":"VALUE(B182)/12","v":1351.5},16218,16200,-18]
[11700,16358,1363.1666666666667,16358,16400,42]
[11800,16497,1374.75,16497,{"$f":"IF(D184<1000,D184,ROUND(D184,-2))","v":16500},3]
[11900,16637,1386.4166666666667,16637,16600,-37]
[12000,16777,1398.0833333333333,16777,16800,23]
[12100,16917,1409.75,{"$f":"B187","v":16917},16900,{"$f":"E187-D187","v":-17}]
[12200,17057,1421.4166666666667,17057,17100,43]
[12300,17196,1433,17196,17200,4]
[12400,17336,1444.6666666666667,17336,17300,-36]
[12500,17476,1456.3333333333333,17476,17500,24]
[12600,17616,1468,17616,17600,-16]
[12700,{"$f":"IF(A193<1000,$B$1*A193,ROUND($B$1*A193,0))","v":17756},1479.6666666666667,17756,17800,44]
[12800,17895,1491.25,17895,17900,5]
[12900,18035,1502.9166666666667,18035,18000,-35]
[13000,18175,1514.5833333333333,18175,18200,25]
[13200,18455,1537.9166666666667,18455,18500,45]
[13400,18734,1561.1666666666667,18734,18700,-34]
[13500,18874,1572.8333333333333,18874,18900,26]
[13700,19154,1596.1666666666667,19154,19200,46]
[14000,19573,1631.0833333333333,19573,19600,27]
[14300,19993,1666.0833333333333,19993,20000,7]
[14500,20272,1689.3333333333333,20272,20300,28]
[14700,20552,1712.6666666666667,20552,20600,48]
[14800,20692,1724.3333333333333,20692,20700,8]
[14900,20831,1735.9166666666667,20831,20800,-31]
[15000,20971,1747.5833333333333,20971,21000,29]
[15100,21111,1759.25,21111,21100,-11]
[15200,21251,1770.9166666666667,21251,21300,49]
[15500,21670,1805.8333333333333,21670,21700,30]
[15700,21950,1829.1666666666667,21950,22000,50]
[15900,22229,1852.4166666666667,22229,22200,-29]
[16000,22369,1864.0833333333333,22369,22400,31]
[16100,22509,1875.75,22509,22500,-9]
[16200,22649,1887.4166666666667,22649,22600,-49]
[16700,23348,1945.6666666666667,23348,23300,-48]
[16800,23488,1957.3333333333333,23488,23500,12]
[16900,23628,1969,23628,23600,-28]
[17000,23767,1980.5833333333333,23767,23800,33]
[17100,23907,1992.25,23907,23900,-7]
[17600,24606,2050.5,24606,24600,-6]
[17700,24746,2062.1666666666665,24746,24700,-46]
[18000,25165,2097.0833333333335,25165,25200,35]
[18200,25445,2120.4166666666665,25445,25400,-45]
[18300,25585,2132.0833333333335,25585,25600,15]
[18600,26004,2167,26004,26000,-4]
[18700,26144,2178.6666666666665,26144,26100,-44]
[18800,26284,2190.3333333333335,{"$f":"B228","v":26284},26300,{"$f":"E228-D228","v":16}]
[18900,26424,2202,26424,26400,-24]
[19000,26564,2213.6666666666665,26564,26600,36]
[19100,26703,2225.25,26703,26700,-3]
[19400,27123,2260.25,27123,27100,-23]
[19500,27263,2271.9166666666665,27263,27300,37]
[19600,27402,2283.5,27402,27400,-2]
[19700,27542,2295.1666666666665,27542,27500,-42]
[20000,27962,2330.1666666666665,27962,28000,38]
[20300,28381,2365.0833333333335,28381,28400,19]
[20400,28521,2376.75,28521,28500,-21]
[20500,28661,2388.4166666666665,28661,28700,39]
[20800,29080,2423.3333333333335,29080,29100,20]
[20900,29220,2435,29220,29200,-20]
[21100,29499,2458.25,29499,29500,1]
[21300,29779,2481.5833333333335,29779,29800,21]
[21900,30618,2551.5,30618,30600,-18]
[22000,30758,2563.1666666666665,30758,30800,42]
[22200,31037,{"$f":"VALUE(B246)/12","v":2586.4166666666665},31037,31000,-37]
[22400,31317,2609.75,31317,31300,-17]
[22500,31457,2621.4166666666665,31457,{"$f":"IF(D248<1000,D248,ROUND(D248,-2))","v":31500},43]
[22600,31597,2633.0833333333335,31597,31600,3]
[22900,32016,2668,32016,32000,-16]
[23000,32156,2679.6666666666665,32156,32200,44]
[23200,32435,2702.9166666666665,32435,32400,-35]
[23300,32575,2714.5833333333335,32575,32600,25]
[23400,32715,2726.25,32715,32700,-15]
[23500,32855,2737.9166666666665,32855,32900,45]
[23600,32995,2749.5833333333335,32995,33000,5]
[23700,{"$f":"IF(A257<1000,$B$1*A257,ROUND($B$1*A257,0))","v":33134},2761.1666666666665,33134,33100,-34]
[23800,33274,2772.8333333333335,33274,33300,26]
[23900,33414,2784.5,33414,33400,-14]
[24000,33554,2796.1666666666665,33554,33600,46]
[24500,34253,2854.4166666666665,34253,34300,47]
[24900,34812,2901,34812,34800,-12]
[25000,34952,2912.6666666666665,34952,35000,48]
[25200,35232,2936,35232,35200,-32]
[25400,35511,2959.25,35511,35500,-11]
[25700,35931,2994.25,35931,35900,-31]
[26000,36350,3029.1666666666665,36350,36400,50]
[26300,36769,3064.0833333333335,36769,36800,31]
[26600,37189,3099.0833333333335,37189,37200,11]
[26700,37329,3110.75,37329,37300,-29]
[26900,37608,3134,37608,37600,-8]
[27000,37748,3145.6666666666665,37748,37700,-48]
[27100,37888,3157.3333333333335,37888,37900,12]
[27600,38587,3215.5833333333335,38587,38600,13]
[27700,38727,3227.25,38727,38700,-27]
[28000,39146,3262.1666666666665,39146,39100,-46]
[28100,39286,3273.8333333333335,39286,39300,14]
[29000,40544,3378.6666666666665,40544,40500,-44]
[29100,40684,3390.3333333333335,40684,40700,16]
[29200,40824,3402,40824,40800,-24]
[29300,40964,3413.6666666666665,40964,41000,36]
[29400,41104,3425.3333333333335,41104,41100,-4]
[29900,41803,3483.5833333333335,41803,41800,-3]
[30000,41942,3495.1666666666665,41942,41900,-42]
[30200,42222,3518.5,42222,42200,-22]
[30500,42641,3553.4166666666665,42641,42600,-41]
[30700,42921,3576.75,42921,42900,-21]
[30800,43061,3588.4166666666665,43061,43100,39]
[31800,44459,3704.9166666666665,44459,44500,41]
[32000,44739,3728.25,44739,44700,-39]
[32100,44878,3739.8333333333335,44878,44900,22]
[32500,45438,3786.5,{"$f":"B292","v":45438},45400,{"$f":"E292-D292","v":-38}]
[33000,46137,3844.75,46137,46100,-37]
[33300,46556,3879.6666666666665,46556,46600,44]
[34200,47814,3984.5,47814,47800,-14]
[34300,47954,3996.1666666666665,47954,48000,46]
[34700,48513,4042.75,48513,48500,-13]
[35000,48933,4077.75,{"$f":"B298","v":48933},48900,{"$f":"E298-D298","v":-33}]
[35100,49073,4089.4166666666665,49073,49100,27]
[35200,49212,4101,49212,49200,-12]
[35400,49492,4124.333333333333,49492,49500,8]
[36500,51030,4252.5,51030,51000,-30]
[36700,51309,4275.75,51309,51300,-9]
[37000,51729,4310.75,51729,51700,-29]
[38200,53407,4450.583333333333,53407,53400,-7]
[38900,54385,4532.083333333333,54385,54400,15]
[39200,54805,4567.083333333333,54805,54800,-5]
[40300,56343,4695.25,56343,56300,-43]
[40900,57181,4765.083333333333,57181,57200,19]
[41600,58160,{"$f":"VALUE(B310)/12","v":4846.666666666667},58160,58200,40]
[42000,58719,4893.25,58719,58700,-19]
[42700,59698,4974.833333333333,59698,{"$f":"IF(D312<1000,D312,ROUND(D312,-2))","v":59700},2]
[43300,60537,5044.75,60537,60500,-37]
[43500,60816,5068,60816,60800,-16]
[44000,61515,5126.25,61515,61500,-15]
[44100,61655,5137.916666666667,61655,61700,45]
[44900,62774,5231.166666666667,62774,62800,26]
[45700,63892,5324.333333333333,63892,63900,8]
[46000,64312,5359.333333333333,64312,64300,-12]
[46500,65011,5417.583333333333,65011,65000,-11]
[47000,{"$f":"IF(A321<1000,$B$1*A321,ROUND($B$1*A321,0))","v":65710},5475.833333333333,65710,65700,-10]
[47200,65989,5499.083333333333,65989,66000,11]
[47700,66688,5557.333333333333,66688,66700,12]
[48000,67108,5592.333333333333,67108,67100,-8]
[48600,67947,5662.25,67947,67900,-47]
[48800,68226,5685.5,68226,68200,-26]
[49900,69764,5813.666666666667,69764,69800,36]
[50000,69904,5825.333333333333,69904,69900,-4]
[51300,71721,5976.75,71721,71700,-21]
[52000,72700,6058.333333333333,72700,72700,0]
[53000,74098,6174.833333333333,74098,74100,2]
[53900,75356,6279.666666666667,75356,75400,44]
[55000,76894,6407.833333333333,76894,76900,6]
[56700,79271,6605.916666666667,79271,79300,29]
[56800,79411,6617.583333333333,79411,79400,-11]
[57000,79691,6640.916666666667,79691,79700,9]
[58700,82067,6838.916666666667,82067,82100,33]
[58800,82207,6850.583333333333,82207,82200,-7]
[59000,82487,6873.916666666667,82487,82500,13]
[59900,83745,6978.75,83745,83700,-45]
[60000,83885,6990.416666666667,83885,83900,15]
[62300,87100,7258.333333333333,87100,87100,0]
[63000,88079,7339.916666666667,88079,88100,21]
[63300,88498,7374.833333333333,88498,88500,2]
[63700,89058,7421.5,89058,89100,42]
[65000,90875,7572.916666666667,90875,90900,25]
[66100,92413,7701.083333333333,92413,92400,-13]
[67000,93671,7805.916666666667,93671,93700,29]
[69600,97306,8108.833333333333,97306,97300,-6]
[70400,98425,8202.0833333333339,98425,98400,-25]
[70800,98984,8248.6666666666661,98984,99000,16]
[71000,99264,8272,99264,99300,36]
[71700,100242,8353.5,100242,100200,-42]
[73400,102619,8551.5833333333339,102619,102600,-19]
[73500,102759,8563.25,102759,102800,41]
[78900,110308,9192.3333333333339,110308,110300,-8]
[80600,112685,9390.4166666666661,112685,112700,15]
[82200,114922,9576.8333333333339,114922,114900,-22]
[82600,115481,9623.4166666666661,115481,115500,19]
[82900,115901,9658.4166666666661,115901,115900,-1]
[83300,116460,9705,116460,116500,40]
[87000,121633,10136.083333333334,{"$f":"B362","v":121633},121600,{"$f":"E362-D362","v":-33}]
[88100,123171,10264.25,123171,123200,29]
[90600,126666,10555.5,126666,126700,34]
[93200,130301,10858.416666666666,130301,130300,-1]
[93900,131280,10940,131280,131300,20]
[94400,131979,10998.25,131979,132000,21]
[95300,133237,11103.083333333334,133237,133200,-37]
[96200,134495,11207.916666666666,134495,134500,5]
[102700,143583,11965.25,143583,143600,17]
[102800,143723,11976.916666666666,143723,143700,-23]
[104100,145540,12128.333333333334,145540,145500,-40]
[105600,147637,12303.083333333334,147637,147600,-37]
[106100,148336,{"$f":"VALUE(B374)/12","v":12361.333333333334},148336,148300,-36]
[109400,152950,12745.833333333334,152950,153000,50]
[110000,153789,12815.75,153789,{"$f":"IF(D376<1000,D376,ROUND(D376,-2))","v":153800},11]
[116200,162457,13538.083333333334,162457,162500,43]
[117300,163995,13666.25,163995,164000,5]
[117400,164134,13677.833333333334,164134,164100,-34]
[118000,164973,13747.75,164973,165000,27]
[118300,165393,13782.75,165393,165400,7]
[123400,172523,14376.916666666666,172523,172500,-23]
[124700,174340,14528.333333333334,174340,174300,-40]
[127100,177696,14808,177696,177700,4]
[129100,{"$f":"IF(A385<1000,$B$1*A385,ROUND($B$1*A385,0))","v":180492},15041,180492,180500,8]
[129800,181471,15122.583333333334,181471,181500,29]
[130900,183009,15250.75,183009,183000,-9]
[131900,184407,15367.25,184407,184400,-7]
[133400,186504,15542,186504,186500,-4]
[139400,194892,16241,194892,194900,8]
[140900,196989,16415.75,196989,197000,11]
[141600,197968,16497.333333333332,197968,198000,32]
[145000,202721,16893.416666666668,202721,202700,-21]
[146600,204958,17079.833333333332,204958,205000,42]
[147700,206496,17208,206496,206500,4]

{"sheet":"reguleringsprocenter","index":1,"n_rows":29,"n_cols":4,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Reguleringsprocenter",null,"pensionsudbygning"]
[null,"Valgt:",{"$f":"VLOOKUP(Forside!K11,reguleringsprocenter!B4:D15,2,TRUE)","v":1.1411089999999999}]
[null,"2020-01-01",1.045075,1]
[null,"2020-04-01",1.049075,1]
[null,"2020-10-01",1.0532239999999999,1]
[null,"2021-04-01",1.061123,1]
[null,"2021-10-01",1.0644739999999999,1]
[null,"2022-04-01",1.0644739999999999,1]
[null,"2022-10-01",1.083866,1]
[null,"2023-01-01",1.0919760000000001,1]
[null,"2023-10-01",1.0972200000000001,1]
[null,"2024-04-01",1.1411089999999999,1]
[null,null,null,1]
[]
[]
[]
[null,"Liste, opslag niveauer"]
[]
[null,"2024-04-01"]
[null,"2023-10-01"]
[null,"2023-01-01"]
[null,"2022-10-01"]
[null,"2022-04-01"]
[null,"2021-10-01"]
[null,"2021-04-01"]
[null,"2020-10-01"]
[null,"2020-04-01"]
[null,"2020-01-01"]

{"sheet":"Lønark","index":2,"n_rows":70,"n_cols":120,"rows_kept":70,"cut":false,"hidden":true,"merged":[]}
["Næstved",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Løn","Årsløn",null,null,"Ureguleret ikke-pensionsgivende tillæg",null,null,null,"Årsløn ialt "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"trin","Grundsats","%-reg.","Sats","Omr 1","Omr 2","Omr 3","Omr 4",null,null,null,null,null,null,"Områdetillæg inkl. regulering",null,null,null,null,"Årsløn i alt ",null,null,null,null,null,"Pensionsgivende årsløn i alt ",null,null,null,null,"Pensionsgivende løn",null,null,null,null,null,null,null,null,"Pensionsgivende løn",null,null,null,null,null,"Løn","timelønninger",null,null,null,null,null,"Løn","timelønninger + 50%",null,null,null,null,null,"Løn","søndagstillæg - 50%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3441050000000001]
[null,"Månedsløn, løngrupper",null,null,"Lønniveau:",{"$f":"VLOOKUP(beregningsdato,regpct_tabel,1,TRUE)","v":"2024-04-01"},null,"Optrapning fra:",null,null,null,null,"Pensionsgivende løn",null,null,null,null,null,"Pensionsgivende løn, optrapning fra:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,null,"Omr 0","Omr 1","Omr 2","Omr 3","Omr 4",null,"Omr 0","Omr 1","Omr 2","Omr 3","Omr 4","Grundsats","%-reg.","Sats",null,"Pensionsudbygningspct:",null,null,{"$f":"VLOOKUP(F3,regpct_tabel,3,FALSE)","v":1},null,"Omr 0","Omr 1","Omr 2","Omr 3","Omr 4",null,"trin","Omr 0","Omr 1","Omr 2","Omr 3","Omr 4",null,"trin","Omr 0","Omr 1","Omr 2","Omr 3","Omr 4",null,"trin","Omr 0","Omr 1","Omr 2","Omr 3","Omr 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"niveau","kolonne",null,"2017-10-01",null,null,null,"2018-10-01"]
[null,0,1,2,3,4,null,"0->1","1->2","2->3",null,null,0,1,2,3,4,null,"0->1","1->2","2->3","3->4",null,null,{"$f":"VLOOKUP(beregningsdato,Lønprojekt_DR,2,TRUE)","v":1339},{"$f":"valgt_regulering-1","v":0.14110899999999993},"2019-04-01","2022-04-01",{"$f":"VLOOKUP(beregningsdato,Lønprojekt_DR,3,TRUE)","v":620},4,5,null,null,null,null,null,null,{"$f":"IF(beregningsdato<40087,0,regulering)","v":0.14110899999999993},{"$f":"IF(beregningsdato<40087,0,5)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-10-01","2018-10-01","2019-04-01",null,"omr1","omr2","omr3","omr4","omr5",null,null,null,"2017-10-01",2,null,"omr1","omr2","omr3","omr4","omr1","omr2","omr3","omr4",null,null,null,null,"2015-01-01",0,0]
[1,{"$f":"AQ5/12","v":18813.5},19078.833333333332,19262.5,19528,19711.666666666668,null,{"$f":"ROUND(AQ5+(AR5-AQ5)/3*faktor,0)/12","v":518966.83333333331},{"$f":"ROUND(AR5+(AS5-AR5)/3*faktor,0)/12","v":365290.5},{"$f":"ROUND(AS5+(AT5-AS5)/3*faktor,0)/12","v":519730},null,1,{"$f":"B5","v":18813.5},{"$f":"C5","v":19078.833333333332},{"$f":"D5","v":19262.5},{"$f":"E5","v":19528},{"$f":"F5","v":19711.666666666668},null,{"$f":"(BK5+ROUND((BL5-BK5)/3*faktor,0))/12","v":500153.33333333331},{"$f":"(BL5+ROUND((BM5-BL5)/3*faktor,0))/12","v":346477},{"$f":"(BM5+ROUND((BN5-BM5)/3*faktor,0))/12","v":500916.5},{"$f":"(BN5+ROUND((BO5-BN5)/3*faktor,0))/12","v":346926.16666666669},null,1,197844,{"$f":"ROUND(Y5*regulering,0)","v":27918},{"$f":"Y5+Z5","v":225762},2790,4722,7514,9445,null,2076,3513,5590,7027,null,{"$f":"ROUND(AB5*(1+$AL$4),0)","v":3184},{"$f":"ROUND(AC5*(1+$AL$4),0)","v":5388},8574,10778,1,{"$f":"$AA5","v":225762},{"$f":"$AA5+AL5","v":228946},{"$f":"$AA5+AM5","v":231150},234336,236540,1,{"$f":"AQ5","v":225762},{"$f":"AR5","v":228946},{"$f":"AS5","v":231150},{"$f":"AT5","v":234336},{"$f":"AU5","v":236540},null,null,null,null,{"$f":"ROUND(AL5*udbygningspct,0)","v":3184},{"$f":"ROUND(AM5*udbygningspct,0)","v":5388},{"$f":"ROUND(AN5*udbygningspct,0)","v":8574},{"$f":"ROUND(AO5*udbygningspct,0)","v":10778},null,{"$f":"BD5","v":0},{"$f":"$BK5+BF5","v":3184},{"$f":"$BK5+BG5","v":5388},{"$f":"$BK5+BH5","v":8574},{"$f":"$BK5+BI5","v":10778},null,1,{"$f":"AQ5/1924","v":117.33991683991684},{"$f":"AR5/1924","v":118.9948024948025},{"$f":"AS5/1924","v":120.14033264033264},{"$f":"AT5/1924","v":121.79625779625779},{"$f":"AU5/1924","v":122.94178794178794},null,1,{"$f":"AQ5/1924*1.5","v":176.00987525987526},{"$f":"AR5/1924*1.5","v":178.49220374220374},{"$f":"AS5/1924*1.5","v":180.21049896049897},{"$f":"AT5/1924*1.5","v":182.69438669438668},{"$f":"AU5/1924*1.5","v":184.4126819126819},null,1,{"$f":"AQ5/1924/2","v":58.669958419958419},{"$f":"AR5/1924/2","v":59.49740124740125},{"$f":"AS5/1924/2","v":60.070166320166322},{"$f":"AT5/1924/2","v":60.898128898128896},{"$f":"AU5/1924/2","v":61.470893970893968},null,1,147194,197844,197844,4004,201848,2585,4374,6959,8748,null,null,null,"2018-10-01",3,1,2076,3513,5590,7027,{"$f":"ROUND(DB5*$DB$2,0)","v":2790},{"$f":"ROUND(DC5*$DB$2,0)","v":4722},{"$f":"ROUND(DD5*$DB$2,0)","v":7514},{"$f":"ROUND(DE5*$DB$2,0)","v":9445},null,147194,{"$f":"ROUND(DK5*$DB$2,0)","v":197844},null,"2019-04-01",719,0]
[2,19102.416666666668,19374.25,19562.416666666668,19834.25,20022.416666666668,null,531508.25,374068.41666666669,531968.25,null,2,{"$f":"B6","v":19102.416666666668},19374.25,19562.416666666668,19834.25,20022.416666666668,null,512405.83333333331,354966,512865.83333333331,355426,null,2,200883,{"$f":"ROUND(Y6*regulering,0)","v":28346},229229,2859,4837,7696,9675,null,2127,3599,5726,7198,null,{"$f":"ROUND(AB6*(1+$AL$4),0)","v":3262},{"$f":"ROUND(AC6*(1+$AL$4),0)","v":5520},{"$f":"ROUND(AD6*(1+$AL$4),0)","v":8782},{"$f":"ROUND(AE6*(1+$AL$4),0)","v":11040},2,{"$f":"$AA6","v":229229},{"$f":"$AA6+AL6","v":232491},234749,238011,240269,2,{"$f":"AQ6","v":229229},232491,234749,238011,240269,null,null,null,null,3262,5520,8782,11040,null,0,3262,5520,8782,11040,null,2,119.14189189189189,120.83731808731808,122.01091476091476,123.70634095634095,124.87993762993763,null,2,178.71283783783784,181.25597713097713,183.01637214137213,185.55951143451142,187.31990644490645,null,2,59.570945945945944,60.418659043659041,61.005457380457379,61.853170478170476,62.439968814968815,null,2,149455,200883,200883,4065,204948,2648,4481,7128,8961,null,null,null,"2019-04-01",4,2,2127,3599,5726,7198,{"$f":"ROUND(DB6*$DB$2,0)","v":2859},4837,7696,9675,null,149455,{"$f":"ROUND(DK6*$DB$2,0)","v":200883},null,"2022-04-01",{"$f":"DO5+DP6","v":1339},620]
[3,19399.25,19677.583333333332,19870.5,20148.833333333332,20341.75,null,544057.58333333337,383325.5,544528.83333333337,null,3,19399.25,19677.583333333332,19870.5,20148.833333333332,20341.75,null,524658.33333333337,363926.25,525129.58333333337,364397.5,null,3,204004,28787,232791,2927,4956,7883,9911,null,2178,3687,5865,7374,null,3340,5655,8995,11310,3,232791,236131,238446,241786,244101,3,232791,236131,238446,241786,244101,null,null,null,null,3340,5655,8995,11310,null,0,3340,5655,8995,11310,null,3,120.99324324324324,122.72920997920998,123.93243243243244,125.66839916839916,126.87162162162163,null,3,181.48986486486487,184.09381496881497,185.89864864864865,188.50259875259874,190.30743243243245,null,3,60.496621621621621,61.364604989604992,61.966216216216218,62.834199584199581,63.435810810810814,null,3,151777,204004,204004,4129,208133,2711,4590,7301,9180,null,null,null,null,null,3,2178,3687,5865,7374,2927,4956,7883,9911,null,151777,204004]
[4,19704.166666666668,19989.416666666668,20187.083333333332,20472.333333333332,20669.833333333332,null,557400.41666666663,392591.08333333331,557883.33333333337,null,4,19704.166666666668,19989.416666666668,20187.083333333332,20472.333333333332,20669.833333333332,null,537696.25,372886.91666666669,538179.16666666663,373055.66666666669,null,4,207211,29239,236450,3000,5078,8078,10155,null,2232,3778,6010,7555,null,3423,5795,9218,11588,4,236450,239873,242245,245668,248038,4,236450,239873,242245,245668,248038,null,null,null,null,3423,5795,9218,11588,null,0,3423,5795,9218,11588,null,4,122.89501039501039,124.67411642411642,125.90696465696466,127.68607068607069,128.91787941787942,null,4,184.34251559251558,187.01117463617464,188.860446985447,191.52910602910603,193.37681912681913,null,4,61.447505197505194,62.33705821205821,62.95348232848233,63.843035343035346,64.45893970893971,null,4,154163,207211,207211,4194,211405,2779,4703,7482,9405,null,null,null,null,null,4,2232,3778,6010,7555,3000,5078,8078,10155,null,154163,207211]
[5,20017.5,20309.833333333332,20512.25,20804.583333333332,21006.75,null,571065.83333333337,401865.25,571560.58333333337,null,5,20017.5,20309.833333333332,20512.25,20804.583333333332,21006.75,null,551048.33333333337,381847.75,551543.08333333337,381871.25,null,5,210506,29704,240210,3074,5203,8277,10403,null,2287,3871,6158,7740,null,3508,5937,9445,11871,5,240210,243718,246147,249655,252081,5,240210,243718,246147,249655,252081,null,null,null,null,3508,5937,9445,11871,null,0,3508,5937,9445,11871,null,5,124.84927234927235,126.67255717255718,127.93503118503118,129.758316008316,131.01923076923077,null,5,187.27390852390852,190.00883575883577,191.90254677754677,194.637474012474,196.52884615384616,null,5,62.424636174636177,63.336278586278588,63.967515592515589,64.879158004158,65.509615384615387,null,5,156614,210506,210506,4260,214766,2847,4819,7666,9636,null,null,null,null,null,5,2287,3871,6158,7740,3074,5203,8277,10403,null,156614,210506]
[6,20339.666666666668,20639.083333333332,20846.583333333332,21146.083333333332,21353.333333333332,null,584740.08333333337,411776.58333333331,585404.08333333337,null,6,20339.666666666668,20639.083333333332,20846.583333333332,21146.083333333332,21353.333333333332,null,564400.41666666663,391436.91666666669,565064.41666666663,391472.66666666669,null,6,213894,30182,244076,3149,5331,8480,10660,null,2343,3966,6309,7931,null,3593,6083,9677,12164,6,244076,247669,250159,253753,256240,6,244076,247669,250159,253753,256240,null,null,null,null,3593,6083,9677,12164,null,0,3593,6083,9677,12164,null,6,126.85862785862786,128.72609147609148,130.02027027027026,131.88825363825364,133.18087318087319,null,6,190.28794178794178,193.08913721413722,195.03040540540539,197.83238045738045,199.7713097713098,null,6,63.429313929313928,64.363045738045741,65.01013513513513,65.944126819126822,66.590436590436596,null,6,159135,213894,213894,4329,218223,2917,4937,7854,9873,null,null,null,null,null,6,2343,3966,6309,7931,3149,5331,8480,10660,null,159135,213894]
[7,20670.25,20977.083333333332,21189.833333333332,21496.583333333332,21709,null,599051.08333333337,422010.83333333331,599413.58333333337,null,7,20670.25,20977.083333333332,21189.833333333332,21496.583333333332,21709,null,578380.83333333337,401340.58333333331,578743.33333333337,401231.75,null,7,217370,30673,248043,3227,5464,8690,10924,null,2401,4065,6465,8127,null,3682,6235,9916,12465,7,248043,{"$f":"$AA11+AL11","v":251725},254278,257959,260508,7,248043,251725,254278,257959,260508,null,null,null,null,3682,6235,9916,12465,null,0,3682,6235,9916,12465,null,7,128.92047817047816,130.83419958419958,132.16112266112265,134.07432432432432,135.39916839916839,null,7,193.38071725571723,196.25129937629936,198.24168399168397,201.11148648648648,203.09875259875258,null,7,64.460239085239081,65.417099792099791,66.080561330561324,67.037162162162161,67.699584199584194,null,7,161721,217370,217370,4399,221769,2989,5060,8049,10118,null,null,null,null,null,7,2401,4065,6465,8127,3227,5464,8690,10924,null,161721,217370]
[8,21022.5,21337.416666666668,21555.416666666668,21870.166666666668,22088.083333333332,null,614640.41666666663,432267.41666666669,614859.16666666663,null,8,21022.5,21337.416666666668,21555.416666666668,21870.166666666668,22088.083333333332,null,593617.91666666663,411244.91666666669,593836.66666666663,411620.58333333331,null,8,221074,31196,252270,3312,5604,8914,11206,null,2464,4169,6632,8337,null,3779,6395,10172,12787,8,252270,256049,258665,262442,265057,8,252270,256049,258665,262442,265057,null,null,null,null,3779,6395,10172,12787,null,0,3779,6395,10172,12787,null,8,131.11746361746361,133.08160083160084,134.44126819126819,136.4043659043659,137.76351351351352,null,8,196.67619542619542,199.62240124740126,201.66190228690229,204.60654885654884,206.64527027027026,null,8,65.558731808731807,66.540800415800419,67.220634095634097,68.202182952182952,68.881756756756758,null,8,164477,221074,221074,4474,225548,3067,5190,8256,10379,null,null,null,null,null,8,2464,4169,6632,8337,3312,5604,8914,11206,null,164477,221074]
[9,21683.833333333332,22006.583333333332,22229.916666666668,22552.5,22775.833333333332,null,{"$f":"ROUND(AQ13+(AR13-AQ13)/3*faktor,0)/12","v":630067.58333333337},{"$f":"ROUND(AR13+(AS13-AR13)/3*faktor,0)/12","v":442989.91666666669},{"$f":"ROUND(AS13+(AT13-AS13)/3*faktor,0)/12","v":630299.5},null,9,21683.833333333332,22006.583333333332,22229.916666666668,22552.5,22775.833333333332,null,{"$f":"(BK13+ROUND((BL13-BK13)/3*faktor,0))/12","v":608383.75},{"$f":"(BL13+ROUND((BM13-BL13)/3*faktor,0))/12","v":421306.08333333331},{"$f":"(BM13+ROUND((BN13-BM13)/3*faktor,0))/12","v":608615.66666666663},{"$f":"(BN13+ROUND((BO13-BN13)/3*faktor,0))/12","v":421852},null,9,228029,32177,260206,3394,5743,9135,11484,null,2525,4273,6796,8544,null,3873,6553,10424,13104,9,260206,264079,266759,270630,273310,9,260206,264079,266759,270630,273310,null,null,null,null,3873,6553,10424,13104,null,0,3873,6553,10424,13104,null,9,135.24220374220374,137.25519750519751,138.6481288981289,140.66008316008316,142.05301455301455,null,9,202.86330561330561,205.88279625779626,207.97219334719335,210.99012474012474,213.07952182952181,null,9,67.621101871101871,68.627598752598757,69.324064449064451,70.330041580041581,71.026507276507274,null,9,169651,228029,228029,4615,232644,3143,5319,8461,10637,null,null,null,null,null,9,2525,4273,6796,8544,3394,5743,9135,11484,null,169651,228029]
[10,21836.916666666668,22167.583333333332,22396.666666666668,22727.25,22956.333333333332,null,645143.58333333337,453989.66666666669,645546.25,null,10,21836.916666666668,22167.583333333332,22396.666666666668,22727.25,22956.333333333332,null,623306.66666666663,432152.75,623709.33333333337,432712.41666666669,null,10,229639,32404,262043,3477,5886,9363,11772,null,2587,4379,6966,8758,null,3968,6717,10684,13433,10,262043,266011,268760,272727,275476,10,262043,266011,268760,272727,275476,null,null,null,null,3968,6717,10684,13433,null,0,3968,6717,10684,13433,null,10,136.19698544698545,138.25935550935552,139.68814968814968,141.75,143.17879417879419,null,10,204.29547817047819,207.38903326403329,209.53222453222452,212.625,214.76819126819129,null,10,68.098492723492726,69.129677754677758,69.844074844074839,70.875,71.589397089397096,null,10,170849,229639,229639,4647,234286,3221,5451,8672,10903,null,null,null,null,null,10,2587,4379,6966,8758,3477,5886,9363,11772,null,170849,229639]
[11,22247.75,22586.75,22821.5,23160.333333333332,23395.166666666668,null,661262.75,465090.5,661522.33333333337,null,11,22247.75,22586.75,22821.5,23160.333333333332,23395.166666666668,null,639015,442842.75,639274.58333333337,443573.41666666669,null,11,232620,{"$f":"ROUND(IF(beregningsdato>=$AA$4,SUM(Y15,$Y$4)*regulering,Y15*regulering),0)","v":33014},{"$f":"IF(beregningsdato>=$AA$4,SUM($Y$4,Y15:Z15),SUM(Y15:Z15))","v":266973},3565,6034,9597,12066,null,2652,4489,7140,8977,null,4068,6885,10951,13769,11,{"$f":"$AA15","v":266973},271041,273858,277924,280742,11,266973,271041,273858,277924,280742,null,null,null,null,4068,6885,10951,13769,null,0,4068,6885,10951,13769,null,11,138.75935550935552,140.87370062370061,142.33783783783784,144.45114345114345,145.91580041580042,null,11,208.13903326403329,211.31055093555091,213.50675675675677,216.67671517671516,218.87370062370064,null,11,69.379677754677758,70.436850311850307,71.168918918918919,72.225571725571726,72.957900207900209,null,11,173067,232620,233339,4722,237342,3301,5588,8889,11175,null,null,null,null,null,11,2652,4489,7140,8977,3565,6034,9597,12066,null,173067,232620]
[12,22626.666666666668,22974,23214.583333333332,23562.166666666668,23802.666666666668,null,677350,476473.58333333331,678409.16666666663,null,12,22626.666666666668,22974,23214.583333333332,23562.166666666668,23802.666666666668,null,654723.33333333337,453846.91666666669,655782.5,454278,null,12,236605,33576,271520,3653,6183,9838,12367,null,2718,4600,7319,9201,null,4168,7055,11226,14112,12,271520,275688,278575,282746,285632,12,271520,275688,278575,282746,285632,null,null,null,null,4168,7055,11226,14112,null,0,4168,7055,11226,14112,null,12,141.12266112266113,143.28898128898129,144.78950103950103,146.95738045738045,148.45738045738045,null,12,211.68399168399168,214.93347193347194,217.18425155925155,220.43607068607068,222.68607068607068,null,12,70.561330561330564,71.644490644490645,72.394750519750517,73.478690228690226,74.228690228690226,null,12,176032,236605,237324,4803,241408,3384,5727,9112,11455,null,null,null,null,null,12,2718,4600,7319,9201,3653,6183,9838,12367,null,176032,236605]
[13,23016.416666666668,23372.666666666668,23619.333333333332,23975.5,24222.166666666668,null,694547.66666666663,488339.33333333331,694993.5,null,13,23016.416666666668,23372.666666666668,23619.333333333332,23975.5,24222.166666666668,null,671531.25,465322.91666666669,671977.08333333337,465925.75,null,13,240704,34154,276197,3746,6340,10086,12680,null,2787,4717,7504,9434,null,4275,7235,11509,14469,13,276197,280472,283432,287706,290666,13,276197,280472,283432,287706,290666,null,null,null,null,4275,7235,11509,14469,null,0,4275,7235,11509,14469,null,13,143.55353430353429,145.77546777546777,147.31392931392932,149.53534303534303,151.07380457380458,null,13,215.33030145530142,218.66320166320168,220.970893970894,224.30301455301455,226.61070686070687,null,13,71.776767151767146,72.887733887733887,73.656964656964661,74.767671517671516,75.53690228690229,null,13,179081,240704,241423,4886,245590,3470,5872,9342,11744,null,null,null,null,null,13,2787,4717,7504,9434,3746,6340,10086,12680,null,179081,240704]
[14,23416.916666666668,23782.083333333332,24034.916666666668,24400.166666666668,24653,null,711756.08333333337,500372.91666666669,712531.16666666663,null,14,23416.916666666668,23782.083333333332,24034.916666666668,24400.166666666668,24653,null,688339.16666666663,476956,689114.25,477574.08333333331,null,14,244915,34749,281003,3840,6499,10340,12999,null,2857,4835,7693,9671,null,4382,7416,11799,14833,14,281003,285385,288419,292802,295836,14,281003,285385,288419,292802,295836,null,null,null,null,4382,7416,11799,14833,null,0,4382,7416,11799,14833,null,14,146.05145530145529,148.32900207900207,149.90592515592516,152.18399168399168,153.76091476091477,null,14,219.07718295218294,222.4935031185031,224.85888773388774,228.27598752598752,230.64137214137216,null,14,73.025727650727646,74.164501039501033,74.95296257796258,76.091995841995839,76.880457380457386,null,14,182214,244915,245634,4971,249886,3557,6019,9577,12039,null,null,null,null,null,14,2857,4835,7693,9671,3840,6499,10340,12999,null,182214,244915]
[15,23812.25,24186.666666666668,24445.916666666668,24820.25,25079.583333333332,null,729587.66666666663,512872.91666666669,730064.25,null,15,23812.25,24186.666666666668,24445.916666666668,24820.25,25079.583333333332,null,705775.41666666663,489060.66666666669,706252,489851.33333333331,null,15,249073,35335,285747,3937,6664,10600,13327,null,2929,4958,7886,9915,null,4493,7604,12096,15208,15,285747,290240,293351,297843,300955,15,285747,290240,293351,297843,300955,null,null,null,null,4493,7604,12096,15208,null,0,4493,7604,12096,15208,null,15,148.51715176715177,150.85239085239084,152.46933471933471,154.80405405405406,156.42151767151768,null,15,222.77572765072767,226.27858627858626,228.70400207900207,232.20608108108109,234.63227650727652,null,15,74.258575883575887,75.42619542619542,76.234667359667355,77.402027027027032,78.210758835758838,null,15,185308,249073,249792,5055,254128,3646,6172,9818,12343,null,null,null,null,null,15,2929,4958,7886,9915,3937,6664,10600,13327,null,185308,249073]
[16,24217.083333333332,24600.916666666668,24866.666666666668,25250.416666666668,25516.333333333332,null,747742.91666666663,525539.66666666663,748235.41666666663,null,16,24217.083333333332,24600.916666666668,24866.666666666668,25250.416666666668,25516.333333333332,null,723525.83333333337,501322.58333333331,724018.33333333337,502286.25,null,16,253330,35936,290605,4036,6831,10867,13663,null,3003,5082,8085,10165,null,4606,7795,12400,15591,16,290605,295211,298400,303005,306196,16,290605,295211,298400,303005,306196,null,null,null,null,4606,7795,12400,15591,null,0,4606,7795,12400,15591,null,16,151.0420997920998,153.43607068607068,155.0935550935551,157.48700623700623,159.14553014553016,null,16,226.56314968814971,230.154106029106,232.64033264033264,236.23050935550935,238.71829521829522,null,16,75.521049896049902,76.718035343035339,77.546777546777548,78.743503118503114,79.57276507276508,null,16,188475,253330,254049,5141,258471,3738,6327,10065,12655,null,null,null,null,null,16,3003,5082,8085,10165,4036,6831,10867,13663,null,188475,253330]
[17,{"$f":"AQ21/12","v":24553.416666666668},24948.75,25222.666666666668,25618.083333333332,25891.75,null,769756.75,541281.66666666663,770583.08333333337,null,17,24553.416666666668,24948.75,25222.666666666668,25618.083333333332,25891.75,null,745203.33333333337,516728.25,746029.66666666663,516926.33333333331,null,17,256867,36435,294641,4157,7038,11196,14074,null,3093,5236,8330,10471,null,4744,8031,12776,16060,17,294641,299385,302672,307417,310701,17,294641,299385,302672,307417,310701,null,null,null,null,4744,8031,12776,16060,null,0,4744,8031,12776,16060,null,17,153.1398128898129,155.60550935550935,157.31392931392932,159.78014553014552,161.48700623700623,null,17,229.70971933471935,233.40826403326403,235.970893970894,239.67021829521826,242.23050935550935,null,17,76.569906444906451,77.802754677754677,78.656964656964661,79.890072765072759,80.743503118503114,null,17,191106,256867,257586,5213,262080,3851,6518,10370,13035,null,null,null,null,null,17,3093,5236,8330,10471,4157,7038,11196,14074,null,191106,256867]
[18,25001.916666666668,25407.416666666668,25688,26093.583333333332,26374.25,null,789369.41666666663,554307,790212.58333333337,null,18,25001.916666666668,25407.416666666668,25688,26093.583333333332,26374.25,null,764367.5,529305.08333333337,765210.66666666663,530148.33333333337,null,18,261583,37101,300023,4264,7215,11480,14432,null,3172,5368,8541,10737,null,4866,8233,13100,16468,18,300023,304889,308256,313123,316491,18,300023,304889,308256,313123,316491,null,null,null,null,4866,8233,13100,16468,null,0,4866,8233,13100,16468,null,18,155.93711018711019,158.46621621621622,160.21621621621622,162.745841995842,164.49636174636174,null,18,233.90566528066529,237.69932432432432,240.32432432432432,244.118762993763,246.74454261954261,null,18,77.968555093555096,79.233108108108112,80.108108108108112,81.372920997921,82.248180873180871,null,18,194615,261583,262302,5308,266891,3949,6683,10633,13367,null,null,null,null,null,18,3172,5368,8541,10737,4264,7215,11480,14432,null,194615,261583]
[19,25337.666666666668,25753.416666666668,26041.416666666668,26457.166666666668,26745,null,809026.41666666663,568633.41666666663,809730.16666666663,null,19,25337.666666666668,25753.416666666668,26041.416666666668,26457.166666666668,26745,null,783688.75,543295.75,784392.5,543685.33333333337,null,19,265114,37599,304052,4372,7401,11773,14800,null,3253,5506,8759,11011,null,4989,8445,13434,16888,19,304052,309041,312497,317486,{"$f":"$AA23+AO23","v":320940},19,304052,309041,312497,317486,320940,null,null,null,null,4989,8445,13434,16888,null,0,4989,8445,13434,16888,null,19,158.03118503118503,160.62422037422039,162.42047817047816,165.01351351351352,166.80873180873181,null,19,237.04677754677755,240.93633056133058,243.63071725571723,247.52027027027026,250.21309771309771,null,19,79.015592515592516,80.312110187110193,81.210239085239081,82.506756756756758,83.404365904365903,null,19,197242,265114,265833,5380,270494,4050,6854,10904,13708,null,null,null,null,null,19,3253,5506,8759,11011,4372,7401,11773,14800,null,197242,265114]
[20,25617.833333333332,26044.25,26339.333333333332,26765.916666666668,27060.916666666668,null,829413.25,582276.33333333337,830448.91666666663,null,20,25617.833333333332,26044.25,26339.333333333332,26765.916666666668,27060.916666666668,null,803795.41666666663,556658.5,804831.08333333337,557223.08333333337,null,20,268779,{"$f":"ROUND(IF(beregningsdato>=$AB$4,SUM(Y24,$AC$4)*regulering,Y24*regulering),0)","v":38015},{"$f":"IF(beregningsdato>=$AB$4,SUM($AC$4,Y24:Z24),SUM(Y24:Z24))","v":307414},4484,7587,12073,15176,null,3336,5645,8982,11291,null,5117,8658,13777,17317,20,307414,312531,316072,321191,324731,20,307414,312531,316072,321191,324731,null,null,null,null,5117,8658,13777,17317,null,0,5117,8658,13777,17317,null,20,159.77858627858629,162.43814968814968,164.27858627858629,166.93918918918919,168.77910602910603,null,20,239.66787941787942,243.65722453222452,246.41787941787942,250.4087837837838,253.16865904365903,null,20,79.889293139293144,81.219074844074839,82.139293139293144,83.469594594594597,84.389553014553016,null,20,199969,268779,268779,5440,274219,4153,7028,11182,14056,null,null,null,null,null,20,3336,5645,8982,11291,4484,7587,12073,15176,null,199969,268779]
[21,26041.833333333332,26479.083333333332,26781.833333333332,27219.166666666668,27521.916666666668,null,850258.08333333337,597162.83333333337,851155.16666666663,null,21,26041.833333333332,26479.083333333332,26781.833333333332,27219.166666666668,27521.916666666668,null,824216.25,571121,825113.33333333337,571861.08333333337,null,21,273238,{"$f":"ROUND(IF(beregningsdato>=$AB$4,SUM(Y25,$AC$4)*regulering,Y25*regulering),0)","v":38644},{"$f":"IF(beregningsdato>=$AB$4,SUM($AC$4,Y25:Z25),SUM(Y25:Z25))","v":312502},4598,7782,12381,15565,null,3421,5790,9211,11580,null,5247,8880,14128,17761,21,312502,317749,321382,326630,330263,21,312502,317749,321382,326630,330263,null,null,null,null,5247,8880,14128,17761,null,0,5247,8880,14128,17761,null,21,162.42307692307693,165.1502079002079,167.03846153846155,169.76611226611226,171.6543659043659,null,21,243.63461538461542,247.72531185031187,250.55769230769232,254.64916839916839,257.48154885654884,null,21,81.211538461538467,82.575103950103951,83.519230769230774,84.88305613305613,85.827182952182952,null,21,203286,273238,273238,5530,278768,4259,7208,11467,14416,null,null,null,null,null,21,3421,5790,9211,11580,4598,7782,12381,15565,null,203286,273238]
[22,26434.916666666668,26872.166666666668,27174.916666666668,27612.25,27915,null,850651.16666666663,597555.91666666663,851548.25,null,22,26434.916666666668,26872.166666666668,27174.916666666668,27612.25,27915,null,824216.25,571121,825113.33333333337,571861.08333333337,null,22,277372,{"$f":"ROUND(IF(beregningsdato>=$AB$4,SUM(Y26,$AC$4)*regulering,Y26*regulering),0)","v":39227},{"$f":"IF(beregningsdato>=$AB$4,SUM($AC$4,Y26:Z26),SUM(Y26:Z26))","v":317219},4598,7782,12381,15565,null,3421,5790,9211,11580,null,5247,8880,14128,17761,22,317219,322466,326099,331347,334980,22,317219,322466,326099,331347,334980,null,null,null,null,5247,8880,14128,17761,null,0,5247,8880,14128,17761,null,22,164.87474012474013,167.6018711018711,169.49012474012474,172.21777546777548,174.1060291060291,null,22,247.31211018711019,251.40280665280665,254.2351871101871,258.32666320166322,261.15904365904362,null,22,82.437370062370064,83.800935550935549,84.745062370062371,86.108887733887741,87.053014553014549,null,22,206362,277372,277372,5613,282985,4259,7208,11467,14416,null,null,null,null,null,22,3421,5790,9211,11580,4598,7782,12381,15565,null,206362,277372]
[23,26796.666666666668,27222.166666666668,27516.416666666668,27941.75,28236.25,null,828864.16666666663,581883.41666666663,829269.75,null,23,26796.666666666668,27222.166666666668,27516.416666666668,27941.75,28236.25,null,802067.5,555086.75,802473.08333333337,556277.58333333337,null,23,281796,{"$f":"ROUND(Y27*regulering,0)","v":39764},{"$f":"Y27+Z27","v":321560},4475,7569,12042,15139,null,3329,5631,8959,11263,null,5106,8637,13741,17275,23,321560,326666,330197,335301,338835,23,321560,326666,330197,335301,338835,null,null,null,null,5106,8637,13741,17275,null,0,5106,8637,13741,17275,null,23,167.13097713097713,169.78482328482329,171.62006237006236,174.27286902286903,176.10966735966736,null,23,250.69646569646568,254.67723492723493,257.43009355509355,261.40930353430355,264.16450103950103,null,23,83.565488565488565,84.892411642411645,85.810031185031178,87.136434511434516,88.054833679833678,null,23,209653,281796,281796,5703,287499,4144,7010,11153,14021,null,null,null,null,null,23,3329,5631,8959,11263,4475,7569,12042,15139,null,209653,281796]
[24,27230.666666666668,27643.833333333332,27930.083333333332,28343.25,28629.416666666668,null,806049.83333333337,567225.08333333337,806749.25,null,24,27230.666666666668,27643.833333333332,27930.083333333332,28343.25,28629.416666666668,null,778819.16666666663,539994.41666666663,779518.58333333337,540536.75,null,24,286360,40408,326768,4345,7355,11700,14709,null,3233,5472,8705,10943,null,4958,8393,13351,16785,24,326768,331726,335161,340119,343553,24,326768,331726,335161,340119,343553,null,null,null,null,4958,8393,13351,16785,null,0,4958,8393,13351,16785,null,24,169.83783783783784,172.4147609147609,174.20010395010394,176.77702702702703,178.56185031185032,null,24,254.75675675675677,258.62214137214136,261.30015592515588,265.16554054054052,267.84277546777548,null,24,84.918918918918919,86.207380457380452,87.100051975051969,88.388513513513516,89.280925155925161,null,24,213049,286360,286360,5795,292155,4025,6812,10837,13623,null,null,null,null,null,24,3233,5472,8705,10943,4345,7355,11700,14709,null,213049,286360]
[25,27673.833333333332,28074.166666666668,28351.25,28751.833333333332,{"$f":"AU29/12","v":29028.916666666668},null,782302.16666666663,550376.25,783450.83333333337,null,25,27673.833333333332,28074.166666666668,28351.25,28751.833333333332,29028.916666666668,null,754628.33333333337,522702.41666666669,755777,523380.08333333331,null,25,291020,41066,332086,4210,7124,11336,14250,null,3132,5300,8434,10602,null,4804,8129,12936,16261,25,332086,336890,340215,345022,348347,25,332086,336890,340215,345022,348347,null,null,null,null,4804,8129,12936,16261,null,0,4804,8129,12936,16261,null,25,172.6018711018711,175.09875259875261,176.82692307692307,179.32536382536384,181.05353430353429,null,25,258.90280665280665,262.6481288981289,265.24038461538458,268.98804573804574,271.58030145530142,null,25,86.300935550935549,87.549376299376306,88.413461538461533,89.662681912681919,90.526767151767146,null,25,216516,291020,291020,5890,296910,3899,6598,10499,13198,null,null,null,null,null,25,3132,5300,8434,10602,4210,7124,11336,14250,null,216516,291020]
[26,28127.166666666668,28513.833333333332,28781.333333333332,29167.916666666668,29435.416666666668,null,756993.83333333337,532751.33333333337,757490.91666666663,null,26,28127.166666666668,28513.833333333332,28781.333333333332,29167.916666666668,29435.416666666668,null,728866.66666666663,504624.16666666669,729363.75,505278.25,null,26,295788,41738,337526,4066,6879,10945,13758,null,3025,5118,8143,10236,null,4640,7850,12489,15699,26,337526,342166,345376,350015,353225,26,337526,342166,345376,350015,353225,null,null,null,null,4640,7850,12489,15699,null,0,4640,7850,12489,15699,null,26,175.42931392931393,177.84095634095635,179.50935550935552,181.92047817047816,183.58887733887735,null,26,263.1439708939709,266.76143451143452,269.26403326403329,272.88071725571723,275.383316008316,null,26,87.714656964656967,88.920478170478177,89.754677754677758,90.960239085239081,91.794438669438676,null,26,220063,295788,295788,5986,301774,3766,6372,10137,12743,null,null,null,null,null,26,3025,5118,8143,10236,4066,6879,10945,13758,null,220063,295788]
[27,28590.833333333332,28962.666666666668,29220,29591.583333333332,29848.916666666668,null,729496.66666666663,514036,729654.58333333337,null,27,28590.833333333332,28962.666666666668,29220,29591.583333333332,29848.916666666668,null,700905.83333333337,485445.16666666669,701063.75,486074.08333333331,null,27,300664,42426,343090,3910,6616,10524,13230,null,2909,4922,7830,9843,null,4462,7550,12009,15097,27,343090,347552,350640,355099,358187,27,343090,347552,350640,355099,358187,null,null,null,null,4462,7550,12009,15097,null,0,4462,7550,12009,15097,null,27,178.32120582120581,180.64033264033264,182.24532224532226,184.56288981288981,186.16787941787942,null,27,267.48180873180871,270.96049896049897,273.36798336798336,276.84433471933471,279.2518191268191,null,27,89.160602910602904,90.320166320166322,91.122661122661128,92.281444906444904,93.08393970893971,null,27,223691,300664,300664,6085,306749,3621,6127,9748,12254,null,null,null,null,null,27,2909,4922,7830,9843,3910,6616,10524,13230,null,223691,300664]
[28,29064.833333333332,29420.75,29667.25,30023.166666666668,30269.5,null,699967.75,494073.25,700570.16666666663,null,28,29064.833333333332,29420.75,29667.25,30023.166666666668,30269.5,null,670902.91666666663,465008.41666666669,671505.33333333337,465296.66666666669,null,28,305648,43130,348778,3743,6335,10078,12668,null,2785,4713,7498,9425,null,4271,7229,11500,14456,28,348778,353049,356007,360278,363234,28,348778,353049,356007,360278,363234,null,null,null,null,4271,7229,11500,14456,null,0,4271,7229,11500,14456,null,28,181.27754677754677,183.49740124740126,185.03482328482329,187.25467775467774,188.79106029106029,null,28,271.91632016632013,275.24610187110187,277.55223492723496,280.88201663201664,283.18659043659045,null,28,90.638773388773387,91.748700623700628,92.517411642411645,93.627338877338872,94.395530145530145,null,28,227399,305648,305648,6186,311834,3467,5867,9334,11733,null,null,null,null,null,28,2785,4713,7498,9425,3743,6335,10078,12668,null,227399,305648]
[29,29549.5,29888.583333333332,30123.25,30462.416666666668,30697.166666666668,null,668721.58333333337,472235.25,669452.41666666663,null,29,29549.5,29888.583333333332,30123.25,30462.416666666668,30697.166666666668,null,639172.08333333337,442685.75,639902.91666666663,443416.66666666669,null,29,310745,43849,354594,3566,6034,9600,12069,null,2653,4489,7142,8979,null,4069,6885,10955,13772,29,354594,358663,361479,365549,368366,29,354594,358663,361479,365549,368366,null,null,null,null,4069,6885,10955,13772,null,0,4069,6885,10955,13772,null,29,184.30041580041581,186.41528066528068,187.87889812889813,189.99428274428274,191.45841995841997,null,29,276.45062370062374,279.62292099792103,281.81834719334722,284.99142411642413,287.18762993762994,null,29,92.150207900207903,93.207640332640338,93.939449064449065,94.997141372141371,95.729209979209983,null,29,231191,310745,310745,6289,317034,3303,5589,8891,11178,null,null,null,null,null,29,2653,4489,7142,8979,3566,6034,9600,12069,null,231191,310745]
[30,30044.666666666668,30365.666666666668,30588.083333333332,30909.25,31131.5,null,635129.66666666663,449621.08333333331,635987.25,null,30,30044.666666666668,30365.666666666668,30588.083333333332,30909.25,31131.5,null,605085,419576.41666666669,605942.58333333337,419805.83333333331,null,30,315952,44584,360536,3376,5715,9092,11429,null,2512,4252,6764,8503,null,3852,6521,10375,13042,30,360536,364388,367057,370911,373578,30,360536,364388,367057,370911,373578,null,null,null,null,3852,6521,10375,13042,null,0,3852,6521,10375,13042,null,30,187.38877338877339,189.39085239085239,190.77806652806652,192.78118503118503,194.16735966735968,null,30,281.08316008316007,284.08627858627858,286.16709979209975,289.17177754677755,291.25103950103949,null,30,93.694386694386694,94.695426195426194,95.389033264033259,96.390592515592516,97.083679833679838,null,30,235065,315952,315952,6394,322346,3127,5293,8420,10585,null,null,null,null,null,30,2512,4252,6764,8503,3376,5715,9092,11429,null,235065,315952]
[31,30551,30853,31062.083333333332,31364.166666666668,31573.166666666668,null,599821,424975.08333333331,600489.16666666663,null,31,30551,30853,31062.083333333332,31364.166666666668,31573.166666666668,null,569270,394424.08333333331,569938.16666666663,394778.16666666669,null,31,321277,45335,366612,3176,5375,8551,10749,null,2363,3999,6362,7997,null,3624,6133,9758,12266,31,366612,370236,372745,376370,378878,31,366612,370236,372745,376370,378878,null,null,null,null,3624,6133,9758,12266,null,0,3624,6133,9758,12266,null,31,190.54677754677755,192.43035343035342,193.73440748440748,195.61850311850313,196.92203742203742,null,31,285.82016632016632,288.64553014553013,290.60161122661123,293.42775467775471,295.38305613305613,null,31,95.273388773388774,96.21517671517671,96.867203742203742,97.809251559251564,98.46101871101871,null,31,239027,321277,321277,6502,327779,2942,4978,7920,9956,null,null,null,null,null,31,2363,3999,6362,7997,3176,5375,8551,10749,null,239027,321277]
[32,31068.666666666668,31350.25,31545.25,31827.083333333332,32022.083333333332,null,561853.25,398925.25,562801.08333333337,null,32,31068.666666666668,31350.25,31545.25,31827.083333333332,32022.083333333332,null,530784.58333333337,367856.58333333331,531732.41666666663,368333.41666666669,null,32,326721,46103,372824,2961,5012,7976,10026,null,2203,3729,5934,7459,null,3379,5719,9101,11441,32,372824,376203,378543,381925,384265,32,372824,376203,378543,381925,384265,null,null,null,null,3379,5719,9101,11441,null,0,3379,5719,9101,11441,null,32,193.77546777546777,195.53170478170478,196.747920997921,198.50571725571726,199.72193347193348,null,32,290.66320166320168,293.29755717255716,295.12188149688149,297.75857588357587,299.58290020790025,null,32,96.887733887733887,97.765852390852388,98.3739604989605,99.252858627858629,99.860966735966741,null,32,243077,326721,326721,6612,333333,2743,4642,7387,9286,null,null,null,null,null,32,2203,3729,5934,7459,2961,5012,7976,10026,null,243077,326721]
[33,31597.583333333332,31857.666666666668,32037.75,32298,32477.916666666668,null,521854.66666666669,371314.75,522609,null,33,31597.583333333332,31857.666666666668,32037.75,32298,32477.916666666668,null,490257.08333333331,339717.16666666669,491011.41666666669,339843.33333333331,null,33,332283,46888,379171,2735,4629,7366,9258,null,2035,3444,5480,6888,null,3121,5282,8405,10564,33,379171,382292,384453,387576,389735,33,379171,382292,384453,387576,389735,null,null,null,null,{"$f":"ROUND(AL37*udbygningspct,0)","v":3121},{"$f":"ROUND(AM37*udbygningspct,0)","v":5282},{"$f":"ROUND(AN37*udbygningspct,0)","v":8405},{"$f":"ROUND(AO37*udbygningspct,0)","v":10564},null,{"$f":"BD37","v":0},{"$f":"$BK37+BF37","v":3121},{"$f":"$BK37+BG37","v":5282},{"$f":"$BK37+BH37","v":8405},{"$f":"$BK37+BI37","v":10564},null,33,{"$f":"AQ37/1924","v":197.07432432432432},{"$f":"AR37/1924","v":198.69646569646571},{"$f":"AS37/1924","v":199.81964656964658},{"$f":"AT37/1924","v":201.44282744282745},{"$f":"AU37/1924","v":202.56496881496881},null,33,{"$f":"AQ37/1924*1.5","v":295.61148648648646},{"$f":"AR37/1924*1.5","v":298.04469854469858},{"$f":"AS37/1924*1.5","v":299.72946985446987},{"$f":"AT37/1924*1.5","v":302.16424116424116},{"$f":"AU37/1924*1.5","v":303.84745322245323},null,33,{"$f":"AQ37/1924/2","v":98.537162162162161},{"$f":"AR37/1924/2","v":99.348232848232854},{"$f":"AS37/1924/2","v":99.90982328482329},{"$f":"AT37/1924/2","v":100.72141372141373},{"$f":"AU37/1924/2","v":101.2824844074844},null,33,247215,332283,332283,6725,339008,2534,4288,6822,8575,null,null,null,null,null,33,2035,3444,5480,6888,2735,4629,7366,9258,null,247215,332283]
[34,32138.75,32376,32540.333333333332,32777.583333333336,32941.916666666664,null,479355,342144.33333333331,479756.58333333331,null,34,32138.75,32376,32540.333333333332,32777.583333333336,32941.916666666664,null,447216.25,310005.58333333331,447617.83333333331,310407.16666666669,null,34,337974,47691,385665,2495,4223,6718,8446,null,1856,3142,4998,6284,null,2847,4819,7666,9638,34,385665,388512,390484,393331,395303,34,385665,388512,390484,393331,395303,null,null,null,null,2847,4819,7666,9638,null,0,2847,4819,7666,9638,null,34,200.44958419958419,201.92931392931393,202.95426195426197,204.43399168399168,205.45893970893971,null,34,300.67437629937626,302.8939708939709,304.43139293139296,306.65098752598749,308.18840956340955,null,34,100.2247920997921,100.96465696465697,101.47713097713098,102.21699584199584,102.72946985446985,null,34,251449,337974,337974,6840,344814,2311,3911,6222,7823,null,null,null,null,null,34,1856,3142,4998,6284,2495,4223,6718,8446,null,251449,337974]
[35,32691.25,32904.416666666664,33051.833333333336,33264.75,33412.333333333336,null,434510.41666666669,310784.83333333331,434399.75,null,35,32691.25,32904.416666666664,33051.833333333336,33264.75,33412.333333333336,null,401819.16666666669,278093.58333333331,401708.5,278768.08333333331,null,35,343784,48511,392295,2242,3792,6031,7583,null,1668,2821,4487,5642,null,2558,4327,6882,8653,35,392295,394853,396622,399177,400948,35,392295,394853,396622,399177,400948,null,null,null,null,2558,4327,6882,8653,null,0,2558,4327,6882,8653,null,35,203.89553014553016,205.22505197505197,206.14449064449065,207.47245322245323,208.39293139293139,null,35,305.84329521829522,307.83757796257794,309.216735966736,311.20867983367987,312.5893970893971,null,35,101.94776507276508,102.61252598752598,103.07224532224532,103.73622661122661,104.19646569646569,null,35,255772,343784,343784,6958,350742,2076,3512,5586,7024,null,null,null,null,null,35,1668,2821,4487,5642,2242,3792,6031,7583,null,255772,343784]
[36,33256.5,33444,33573.666666666664,33761,33890.666666666664,null,386694,277865.66666666669,386697,null,36,33256.5,33444,33573.666666666664,33761,33890.666666666664,null,353437.5,244609.16666666666,353440.5,244926.16666666666,null,36,349728,49350,399078,1972,3335,5305,6669,null,1467,2481,3947,4962,null,2250,3806,6054,7610,36,399078,401328,402884,405132,406688,36,399078,401328,402884,405132,406688,null,null,null,null,2250,3806,6054,7610,null,0,2250,3806,6054,7610,null,36,207.42099792099793,208.59043659043658,209.39916839916839,210.56756756756758,211.37629937629939,null,36,311.1314968814969,312.88565488565484,314.09875259875258,315.85135135135135,317.06444906444909,null,36,103.71049896049897,104.29521829521829,104.69958419958419,105.28378378378379,105.68814968814969,null,36,260194,349728,349728,7078,356806,1826,3089,4914,6177,null,null,null,null,null,36,1467,2481,3947,4962,1972,3335,5305,6669,null,260194,349728]
[37,33834,33994.166666666664,34105.166666666664,34265.333333333336,34376.333333333336,null,335748.16666666669,243229.16666666666,336019.33333333331,null,37,33834,33994.166666666664,34105.166666666664,34265.333333333336,34376.333333333336,null,301914.16666666669,209395.16666666666,302185.33333333331,209666.33333333334,null,37,355801,50207,406008,1684,2852,4536,5703,null,1253,2122,3375,4243,null,1922,3254,5176,6508,37,406008,407930,409262,411184,412516,37,406008,407930,409262,411184,412516,null,null,null,null,1922,3254,5176,6508,null,0,1922,3254,5176,6508,null,37,211.02286902286903,212.02182952182952,212.71413721413722,213.71309771309771,214.40540540540542,null,37,316.53430353430355,318.03274428274426,319.07120582120581,320.56964656964658,321.60810810810813,null,37,105.51143451143452,106.01091476091476,106.35706860706861,106.85654885654886,107.20270270270271,null,37,264712,355801,355801,7201,363002,1560,2642,4202,5282,null,null,null,null,null,37,1253,2122,3375,4243,1684,2852,4536,5703,null,264712,355801]
[38,34446.916666666664,34581,34673.916666666664,34808,34901.083333333336,null,287194,209728.91666666666,287421,null,38,34446.916666666664,34581,34673.916666666664,34808,34901.083333333336,null,252747.08333333334,175282,252974.08333333334,175823.16666666666,null,38,362247,51116,413363,1410,2387,3797,4776,null,1049,1776,2825,3553,null,1609,2724,4333,5450,38,413363,414972,416087,417696,418813,38,413363,414972,416087,417696,418813,null,null,null,null,1609,2724,4333,5450,null,0,1609,2724,4333,5450,null,38,214.8456340956341,215.68191268191268,216.26143451143452,217.0977130977131,217.67827442827442,null,38,322.26845114345116,323.52286902286903,324.39215176715174,325.64656964656967,326.51741164241162,null,38,107.42281704781705,107.84095634095634,108.13071725571726,108.54885654885655,108.83913721413721,null,38,269508,362247,362247,7331,369578,1306,2211,3517,4423,null,null,null,null,null,38,1049,1776,2825,3553,1410,2387,3797,4776,null,269508,362247]
[39,35062.416666666664,35165.666666666664,35237.083333333336,35340.333333333336,35412,null,229688.66666666666,169786.08333333334,229863.33333333334,null,39,35062.416666666664,35165.666666666664,35237.083333333336,35340.333333333336,35412,null,194626.25,134723.66666666666,194800.91666666666,135369.58333333334,null,39,368719,52030,420749,1086,1837,2923,3676,null,808,1367,2175,2735,null,1239,2096,3335,4195,39,420749,421988,422845,424084,424944,39,420749,421988,422845,424084,424944,null,null,null,null,1239,2096,3335,4195,null,0,1239,2096,3335,4195,null,39,218.68451143451142,219.32848232848232,219.77390852390852,220.41787941787942,220.86486486486487,null,39,328.0267671517671,328.99272349272348,329.66086278586278,330.6268191268191,331.29729729729729,null,39,109.34225571725571,109.66424116424116,109.88695426195426,110.20893970893971,110.43243243243244,null,39,274323,368719,368719,7462,376181,1006,1702,2708,3405,null,null,null,null,null,39,808,1367,2175,2735,1086,1837,2923,3676,null,274323,368719]
[40,35691.666666666664,35762.333333333336,35811.333333333336,35881.833333333336,35930.916666666664,null,168898.33333333334,128127.33333333333,168703.83333333334,null,40,35691.666666666664,35762.333333333336,35811.333333333336,35881.833333333336,35930.916666666664,null,133206.66666666666,92435.666666666672,133012.16666666666,92712.25,null,40,375337,52963,428300,743,1258,2000,2516,null,553,936,1488,1872,null,848,1436,2282,2871,40,428300,429148,429736,430582,431171,40,428300,429148,429736,430582,431171,null,null,null,null,848,1436,2282,2871,null,0,848,1436,2282,2871,null,40,222.60914760914761,223.04989604989606,223.35550935550935,223.79521829521829,224.10135135135135,null,40,333.91372141372142,334.57484407484412,335.033264033264,335.69282744282742,336.15202702702703,null,40,111.30457380457381,111.52494802494803,111.67775467775468,111.89760914760915,112.05067567567568,null,40,279247,375337,375337,7596,382933,688,1165,1853,2330,null,null,null,null,null,40,553,936,1488,1872,743,1258,2000,2516,null,279247,375337]
[41,36334.75,36371.083333333336,36396.083333333336,36432.333333333336,36457.416666666664,null,104823.08333333333,83496.083333333328,104727.33333333333,null,41,36334.75,36371.083333333336,36396.083333333336,36432.333333333336,36457.416666666664,null,68488.333333333328,47161.333333333336,68392.583333333328,47379.666666666664,null,41,382099,53918,436017,382,645,1026,1290,null,284,480,763,960,null,436,736,1171,1472,41,436017,436453,436753,437188,437489,41,436017,436453,436753,437188,437489,null,null,null,null,436,736,1171,1472,null,0,436,736,1171,1472,null,41,226.62006237006236,226.84667359667358,227.00259875259874,227.22869022869023,227.38513513513513,null,41,339.93009355509355,340.27001039501039,340.50389812889813,340.84303534303535,341.07770270270271,null,41,113.31003118503118,113.42333679833679,113.50129937629937,113.61434511434511,113.69256756756756,null,41,284278,382099,382099,7733,389832,353,598,950,1195,null,null,null,null,null,41,284,480,763,960,382,645,1026,1290,null,284278,382099]
[42,36991.75,36991.75,36991.75,36991.75,36991.75,null,36991.75,36991.75,36991.75,null,42,36991.75,36991.75,36991.75,36991.75,36991.75,null,0,0,0,0,null,42,389008,54893,443901,0,0,0,0,null,0,0,0,0,null,0,0,0,0,42,443901,443901,443901,443901,443901,42,443901,443901,443901,443901,443901,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,42,230.71777546777548,230.71777546777548,230.71777546777548,230.71777546777548,230.71777546777548,null,42,346.07666320166322,346.07666320166322,346.07666320166322,346.07666320166322,346.07666320166322,null,42,115.35888773388774,115.35888773388774,115.35888773388774,115.35888773388774,115.35888773388774,null,42,289418,389008,389008,7873,396881,0,0,0,0,null,null,null,null,null,42," -   "," -   "," -   "," -   ",0,0,0,0,null,289418,389008]
[43,37813.75,37813.75,37813.75,37813.75,37813.75,null,37813.75,37813.75,37813.75,null,43,37813.75,37813.75,37813.75,37813.75,37813.75,null,0,0,0,0,null,43,397653,56112,453765,0,0,0,0,null,0,0,0,0,null,0,0,0,0,43,453765,453765,453765,453765,453765,43,453765,453765,453765,453765,453765,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,43,235.84459459459458,235.84459459459458,235.84459459459458,235.84459459459458,235.84459459459458,null,43,353.76689189189187,353.76689189189187,353.76689189189187,353.76689189189187,353.76689189189187,null,43,117.92229729729729,117.92229729729729,117.92229729729729,117.92229729729729,117.92229729729729,null,43,295850,397653,397653,8048,405701,0,0,0,0,null,null,null,null,null,43," -   "," -   "," -   "," -   ",0,0,0,0,null,295850,397653]
[44,38658.666666666664,38658.666666666664,38658.666666666664,38658.666666666664,38658.666666666664,null,38658.666666666664,38658.666666666664,38658.666666666664,null,44,38658.666666666664,38658.666666666664,38658.666666666664,38658.666666666664,38658.666666666664,null,0,0,0,0,null,44,406538,57366,463904,0,0,0,0,null,0,0,0,0,null,0,0,0,0,44,463904,463904,463904,463904,463904,44,463904,463904,463904,463904,463904,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,44,241.11434511434513,241.11434511434513,241.11434511434513,241.11434511434513,241.11434511434513,null,44,361.67151767151768,361.67151767151768,361.67151767151768,361.67151767151768,361.67151767151768,null,44,120.55717255717256,120.55717255717256,120.55717255717256,120.55717255717256,120.55717255717256,null,44,302460,406538,406538,8228,414766,0,0,0,0,null,null,null,null,null,44," -   "," -   "," -   "," -   ",0,0,0,0,null,302460,406538]
[45,39526.666666666664,39526.666666666664,39526.666666666664,39526.666666666664,39526.666666666664,null,39526.666666666664,39526.666666666664,39526.666666666664,null,45,39526.666666666664,39526.666666666664,39526.666666666664,39526.666666666664,39526.666666666664,null,0,0,0,0,null,45,415666,58654,474320,0,0,0,0,null,0,0,0,0,null,0,0,0,0,45,474320,474320,474320,474320,474320,45,474320,474320,474320,474320,474320,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,45,246.52806652806652,246.52806652806652,246.52806652806652,246.52806652806652,246.52806652806652,null,45,369.79209979209975,369.79209979209975,369.79209979209975,369.79209979209975,369.79209979209975,null,45,123.26403326403326,123.26403326403326,123.26403326403326,123.26403326403326,123.26403326403326,null,45,309251,415666,415666,8412,424078,0,0,0,0,null,null,null,null,null,45," -   "," -   "," -   "," -   ",0,0,0,0,null,309251,415666]
[46,40418.583333333336,40418.583333333336,40418.583333333336,40418.583333333336,40418.583333333336,null,40418.583333333336,40418.583333333336,40418.583333333336,null,46,40418.583333333336,40418.583333333336,40418.583333333336,40418.583333333336,40418.583333333336,null,0,0,0,0,null,46,425045,59978,485023,null,null,null,null,null,null,null,null,null,null,0,0,0,0,46,485023,485023,485023,485023,485023,46,485023,485023,485023,485023,485023,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,46,252.09095634095635,252.09095634095635,252.09095634095635,252.09095634095635,252.09095634095635,null,46,378.13643451143452,378.13643451143452,378.13643451143452,378.13643451143452,378.13643451143452,null,46,126.04547817047818,126.04547817047818,126.04547817047818,126.04547817047818,126.04547817047818,null,46,316229,425045,425045,8602,433647,0,0,0,0,null,null,null,null,null,46," -   "," -   "," -   "," -   ",0,0,0,0,null,316229,425045]
[47,41138,41138,41138,41138,41138,null,41138,41138,41138,null,47,41138,41138,41138,41138,41138,null,0,0,0,0,null,47,432611,61045,493656,null,null,null,null,null,null,null,null,null,null,0,0,0,0,47,493656,493656,493656,493656,493656,47,493656,493656,493656,493656,493656,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,47,256.57796257796258,256.57796257796258,256.57796257796258,256.57796257796258,256.57796257796258,null,47,384.86694386694387,384.86694386694387,384.86694386694387,384.86694386694387,384.86694386694387,null,47,128.28898128898129,128.28898128898129,128.28898128898129,128.28898128898129,128.28898128898129,null,47,321858,432611,432611,8755,441366,0,0,0,0,null,null,null,null,null,47," -   "," -   "," -   "," -   ",0,0,0,0,null,321858,432611]
[48,43029,43029,43029,43029,43029,null,43029,43029,43029,null,48,43029,43029,43029,43029,43029,null,0,0,0,0,null,48,452497,63851,516348,null,null,null,null,null,null,null,null,null,null,0,0,0,0,48,516348,516348,516348,516348,516348,48,516348,516348,516348,516348,516348,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,48,268.37214137214136,268.37214137214136,268.37214137214136,268.37214137214136,268.37214137214136,null,48,402.55821205821201,402.55821205821201,402.55821205821201,402.55821205821201,402.55821205821201,null,48,134.18607068607068,134.18607068607068,134.18607068607068,134.18607068607068,134.18607068607068,null,48,336653,452497,452497,9158,461655,0,0,0,0,null,null,null,null,null,48," -   "," -   "," -   "," -   ",0,0,0,0,null,336653,452497]
[49,45916.666666666664,45916.666666666664,45916.666666666664,45916.666666666664,45916.666666666664,null,45916.666666666664,45916.666666666664,45916.666666666664,null,49,45916.666666666664,45916.666666666664,45916.666666666664,45916.666666666664,45916.666666666664,null,0,0,0,0,null,49,482864,68136,551000,null,null,null,null,null,null,null,null,null,null,0,0,0,0,49,551000,551000,551000,551000,551000,49,551000,551000,551000,551000,551000,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,49,286.38253638253639,286.38253638253639,286.38253638253639,286.38253638253639,286.38253638253639,null,49,429.57380457380458,429.57380457380458,429.57380457380458,429.57380457380458,429.57380457380458,null,49,143.19126819126819,143.19126819126819,143.19126819126819,143.19126819126819,143.19126819126819,null,49,359246,482864,482864,9772,492636,0,0,0,0,null,null,null,null,null,49," -   "," -   "," -   "," -   ",0,0,0,0,null,359246,482864,{"$f":"DL53*1.020238","v":492636.20163199998}]
[50,49122.083333333336,49122.083333333336,49122.083333333336,49122.083333333336,49122.083333333336,null,49122.083333333336,49122.083333333336,49122.083333333336,null,50,{"$f":"$BD54/12","v":50280.666666666664},{"$f":"$BD54/12","v":50280.666666666664},50280.666666666664,50280.666666666664,50280.666666666664,null,50280.666666666664,50280.666666666664,50280.666666666664,50280.666666666664,null,50,516572,72893,589465,null,null,null,null,null,null,null,null,null,null,0,0,0,0,50,589465,589465,589465,589465,589465,50,{"$f":"$BD54","v":603368},{"$f":"$BD54","v":603368},603368,603368,603368,{"$f":"VLOOKUP(AV54,Pens_grundbeløb,IF(beregningsdato<$DF$3,2,3),FALSE)","v":528756},{"$f":"ROUND(BB54*($AL$4),0)","v":74612},{"$f":"SUM(BB54:BC54)","v":603368},null,0,0,0,0,null,603368,603368,603368,603368,603368,null,50,306.37474012474013,306.37474012474013,306.37474012474013,306.37474012474013,306.37474012474013,null,50,459.56211018711019,459.56211018711019,459.56211018711019,459.56211018711019,459.56211018711019,null,50,153.18737006237006,153.18737006237006,153.18737006237006,153.18737006237006,153.18737006237006,null,50,384324,516572,516572,10454,527026,0,0,0,0,null,null,null,null,null,50," -   "," -   "," -   "," -   ",0,0,0,0,50,393389,528756,{"$f":"DL54*1.020238","v":539456.96392799995}]
[51,54258.916666666664,54258.916666666664,54258.916666666664,54258.916666666664,54258.916666666664,null,54258.916666666664,54258.916666666664,54258.916666666664,null,51,{"$f":"$BD55/12","v":55719.416666666664},55719.416666666664,55719.416666666664,55719.416666666664,55719.416666666664,null,55719.416666666664,55719.416666666664,55719.416666666664,55719.416666666664,null,51,570591,80516,651107,null,null,null,null,null,null,null,null,null,null,0,0,0,0,51,651107,651107,651107,651107,651107,51,{"$f":"$BD55","v":668633},668633,668633,668633,668633,585950,{"$f":"ROUND(BB55*($AL$4),0)","v":82683},{"$f":"SUM(BB55:BC55)","v":668633},null,0,0,0,0,null,668633,668633,668633,668633,668633,null,51,338.41320166320168,338.41320166320168,338.41320166320168,338.41320166320168,338.41320166320168,null,51,507.61980249480251,507.61980249480251,507.61980249480251,507.61980249480251,507.61980249480251,null,51,169.20660083160084,169.20660083160084,169.20660083160084,169.20660083160084,169.20660083160084,null,51,424514,570591,570591,11548,582139,null,null,null,null,null,null,null,null,null,51," -   "," -   "," -   "," -   ",0,0,0,0,51,435941,585950,597808.45609999995]
[52,61739.916666666664,61739.916666666664,61739.916666666664,61739.916666666664,61739.916666666664,null,61739.916666666664,61739.916666666664,61739.916666666664,null,52,63458.583333333336,63458.583333333336,63458.583333333336,63458.583333333336,63458.583333333336,null,63458.583333333336,63458.583333333336,63458.583333333336,63458.583333333336,null,52,649262,91617,740879,null,null,null,null,null,null,null,null,null,null,0,0,0,0,52,740879,740879,740879,740879,740879,52,761503,761503,761503,761503,761503,667336,94167,761503,null,0,0,0,0,null,761503,761503,761503,761503,761503,null,52,385.07224532224529,385.07224532224529,385.07224532224529,385.07224532224529,385.07224532224529,null,52,577.608367983368,577.608367983368,577.608367983368,577.608367983368,577.608367983368,null,52,192.53612266112265,192.53612266112265,192.53612266112265,192.53612266112265,192.53612266112265,null,52,483044,649262,649262,13140,662402,null,null,null,null,null,null,null,null,null,52," -   "," -   "," -   "," -   ",0,0,0,0,52,496491,667336,680841.54596799996]
[53,67788.083333333328,67788.083333333328,67788.083333333328,67788.083333333328,67788.083333333328,null,67788.083333333328,67788.083333333328,67788.083333333328,null,53,70640,70640,70640,70640,70640,null,70640,70640,70640,70640,null,53,712865,100592,813457,null,null,null,null,null,null,null,null,null,null,0,0,0,0,53,813457,813457,813457,813457,813457,53,847680,847680,847680,847680,847680,742856,104824,847680,null,0,0,0,0,null,847680,847680,847680,847680,847680,null,53,422.79469854469852,422.79469854469852,422.79469854469852,422.79469854469852,422.79469854469852,null,53,634.19204781704775,634.19204781704775,634.19204781704775,634.19204781704775,634.19204781704775,null,53,211.39734927234926,211.39734927234926,211.39734927234926,211.39734927234926,211.39734927234926,null,53,530364,712865,712865,14427,727292,null,null,null,null,null,null,null,null,null,53," -   "," -   "," -   "," -   ",0,0,0,0,53,552677,742856,757889.91972799995]
[54,75851.25,75851.25,75851.25,75851.25,75851.25,null,75851.25,75851.25,75851.25,null,54,79590.416666666672,79590.416666666672,79590.416666666672,79590.416666666672,79590.416666666672,null,79590.416666666672,79590.416666666672,79590.416666666672,79590.416666666672,null,54,797658,112557,910215,null,null,null,null,null,null,null,null,null,null,0,0,0,0,54,910215,910215,910215,910215,910215,54,955085,955085,955085,955085,955085,836980,118105,955085,null,0,0,0,0,null,955085,955085,955085,955085,955085,null,54,473.08471933471935,473.08471933471935,473.08471933471935,473.08471933471935,473.08471933471935,null,54,709.62707900207897,709.62707900207897,709.62707900207897,709.62707900207897,709.62707900207897,null,54,236.54235966735968,236.54235966735968,236.54235966735968,236.54235966735968,236.54235966735968,null,54,593449,797658,797658,16143,813801,null,null,null,null,null,null,null,null,null,54," -   "," -   "," -   "," -   ",0,0,0,0,54,622704,836980,853918.80123999994]
[55,85543.25,85543.25,85543.25,85543.25,85543.25,null,85543.25,85543.25,85543.25,null,55,89282.5,89282.5,89282.5,89282.5,89282.5,null,89282.5,89282.5,89282.5,89282.5,null,55,899580,126939,1026519,null,null,null,null,null,null,null,null,null,null,0,0,0,0,55,1026519,1026519,1026519,1026519,1026519,55,1071390,1071390,1071390,1071390,1071390,938902,132488,1071390,null,0,0,0,0,null,1071390,1071390,1071390,1071390,1071390,null,55,533.53378378378375,533.53378378378375,533.53378378378375,533.53378378378375,533.53378378378375,null,55,800.30067567567562,800.30067567567562,800.30067567567562,800.30067567567562,800.30067567567562,null,55,266.76689189189187,266.76689189189187,266.76689189189187,266.76689189189187,266.76689189189187,null,55,669278,899580,899580,18206,917786,null,null,null,null,null,null,null,null,null,55," -   "," -   "," -   "," -   ",0,0,0,0,55,698533,938902,957903.49867599993]
[56,96411.333333333328,96411.333333333328,96411.333333333328,96411.333333333328,96411.333333333328,null,96411.333333333328,96411.333333333328,96411.333333333328,null,56,100150.83333333333,100150.83333333333,100150.83333333333,100150.83333333333,100150.83333333333,null,100150.83333333333,100150.83333333333,100150.83333333333,100150.83333333333,null,56,1013870,143066,1156936,null,null,null,null,null,null,null,null,null,null,0,0,0,0,56,1156936,1156936,1156936,1156936,1156936,56,1201810,1201810,1201810,1201810,1201810,1053195,148615,1201810,null,0,0,0,0,null,1201810,1201810,1201810,1201810,1201810,null,56,601.31808731808735,601.31808731808735,601.31808731808735,601.31808731808735,601.31808731808735,null,56,901.97713097713108,901.97713097713108,901.97713097713108,901.97713097713108,901.97713097713108,null,56,300.65904365904368,300.65904365904368,300.65904365904368,300.65904365904368,300.65904365904368,null,56,754309,1013870,1013870,20519,1034389,null,null,null,null,null,null,null,null,null,56," -   "," -   "," -   "," -   ",0,0,0,0,56,783566,1053195,1074509.5604099999]
[null,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":"ROUND(Y61*valgt_regulering,0)","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,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["2006-10-01",4131.67,4204.9799999999996,4265.26,4358.1099999999997,4420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["2007-04-01",4229.54,4303.8900000000003,4365.01,4459.17,4521.93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Forside","index":3,"n_rows":11,"n_cols":11,"rows_kept":11,"cut":false,"hidden":false,"merged":[[14,3,14,7]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Lønniveau:","2024-04-01"]

{"sheet":"Omregningstabel ","index":4,"n_rows":25,"n_cols":16,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
[null,null,null,1.362716,1.3824959999999999,1.3980790000000001,1.018559,1.040662,1.0511569999999999,1.061566,1.0834220000000001,1.0886800000000001,1.0926750000000001,1.109523,1.1200380000000001,1.1244540000000001]
[]
[]
[]
[]
[]
[null,"Indtast beløb:",1000]
[]
[]
[null,null,"1/10 '84"]
[null,null,{"$f":"Beløb","v":1000},"1/4 '98"]
[null,"1/4-98",{"$f":"Beløb*_1_4_1998","v":1362.7160000000001},{"$f":"Beløb","v":1000},"1/10 '98"]
[null,"1/10-98",{"$f":"Beløb*_1_10_1998","v":1382.4959999999999},{"$f":"Beløb/_1_4_1998*_1_10_1998","v":1014.515130078461},{"$f":"Beløb","v":1000},"1/4 '99"]
[null,"1/4-99",{"$f":"Beløb*_1_4_1999","v":1398.0790000000002},{"$f":"Beløb/_1_4_1998*_1_4_1999","v":1025.9503814441161},{"$f":"Beløb/_1_10_1998*_1_4_1999","v":1011.2716420156008},{"$f":"Beløb","v":1000}]
[null,"Grundbeløb pr. 31/3-00",{"$f":"ROUND(C14,-2)","v":1400},{"$f":"ROUND(D14,-2)","v":1000},{"$f":"ROUND(E14,-2)","v":1000},{"$f":"ROUND(F14,-2)","v":1000},"1/4 '00"]
[null,"1/4-00",{"$f":"Nyt_beløb_1*_1_4_2000","v":1425.9826},{"$f":"Nyt_beløb_2*_1_4_2000","v":1018.559},{"$f":"Nyt_beløb_3*_1_4_2000","v":1018.559},{"$f":"Nyt_beløb_4*_1_4_2000","v":1018.559},{"$f":"Beløb","v":1000},"1/4 '01"]
[null,"1/4-01",{"$f":"Nyt_beløb_1*_1_4_2001","v":1456.9268},{"$f":"Nyt_beløb_2*_1_4_2001","v":1040.662},{"$f":"Nyt_beløb_3*_1_4_2001","v":1040.662},{"$f":"Nyt_beløb_4*_1_4_2001","v":1040.662},{"$f":"beløb_4_00/_1_4_2000*_1_4_2001","v":1021.7002647858396},{"$f":"Beløb","v":1000},"1/10 '01"]
[null,"1/10-01",{"$f":"Nyt_beløb_1*_1_10_2001","v":1471.6197999999999},{"$f":"Nyt_beløb_2*_1_10_2001","v":1051.1569999999999},{"$f":"Nyt_beløb_3*_1_10_2001","v":1051.1569999999999},{"$f":"Nyt_beløb_4*_1_10_2001","v":1051.1569999999999},{"$f":"beløb_4_00/_1_4_2000*_1_10_2001","v":1032.0040370759082},{"$f":"beløb_4_01/_1_4_2001*_1_10_2001","v":1010.0849267101133},{"$f":"Beløb","v":1000},"1/4 '02"]
[null,"1/4-02",{"$f":"Nyt_beløb_1*_1_4_2002","v":1486.1923999999999},{"$f":"Nyt_beløb_2*_1_4_2002","v":1061.566},{"$f":"Nyt_beløb_3*_1_4_2002","v":1061.566},{"$f":"Nyt_beløb_4*_1_4_2002","v":1061.566},{"$f":"beløb_4_00/_1_4_2000*_1_4_2002","v":1042.2233763581687},{"$f":"beløb_4_01/_1_4_2001*_1_4_2002","v":1020.0872137158848},{"$f":"beløb_10_01/_1_10_2001*_1_4_2002","v":1009.9024218075892},{"$f":"Beløb","v":1000},"1/4 '03"]
[null,"1/4-03",{"$f":"Nyt_beløb_1*_1_4_2003","v":1516.7908000000002},{"$f":"Nyt_beløb_2*_1_4_2003","v":1083.422},{"$f":"Nyt_beløb_3*_1_4_2003","v":1083.422},{"$f":"Nyt_beløb_4*_1_4_2003","v":1083.422},{"$f":"beløb_4_00/_1_4_2000*_1_4_2003","v":1063.6811416913504},{"$f":"beløb_4_01/_1_4_2001*_1_4_2003","v":1041.0892297403002},{"$f":"beløb_10_01/_1_10_2001*_1_4_2003","v":1030.6947487387708},{"$f":"beløb_4_02/_1_4_2002*_1_4_2003","v":1020.5884514010435},{"$f":"Beløb","v":1000},"1/8 '03"]
[null,"1/8-03",{"$f":"Nyt_beløb_1*_1_8_2003","v":1524.152},{"$f":"Nyt_beløb_2*_1_8_2003","v":1088.68},{"$f":"Nyt_beløb_3*_1_8_2003","v":1088.68},{"$f":"Nyt_beløb_4*_1_8_2003","v":1088.68},{"$f":"beløb_4_00/_1_4_2000*_1_8_2003","v":1068.8433365175706},{"$f":"beløb_4_01/_1_4_2001*_1_8_2003","v":1046.1417828267008},{"$f":"beløb_10_01/_1_10_2001*_1_8_2003","v":1035.6968559406446},{"$f":"beløb_4_02/_1_4_2002*_1_8_2003","v":1025.5415113144168},{"$f":"beløb_4_03/_1_4_2003*_1_8_2003","v":1004.853141250593},{"$f":"Beløb","v":1000},"1/10 '03"]
[null,"1/10-03",{"$f":"Nyt_beløb_1*_1_10_2003","v":1529.7450000000001},{"$f":"Nyt_beløb_2*_1_10_2003","v":1092.675},{"$f":"Nyt_beløb_3*_1_10_2003","v":1092.675},{"$f":"Nyt_beløb_4*_1_10_2003","v":1092.675},{"$f":"beløb_4_00/_1_4_2000*_1_10_2003","v":1072.7655442640043},{"$f":"beløb_4_01/_1_4_2001*_1_10_2003","v":1049.9806853714272},{"$f":"beløb_4_01/_1_4_2001*_1_10_2003","v":1049.9806853714272},{"$f":"beløb_4_02/_1_4_2002*_1_10_2003","v":1029.3048194836686},{"$f":"beløb_4_03/_1_4_2003*_1_10_2003","v":1008.5405317595545},{"$f":"beløb_8_03/_1_8_2003*_1_10_2003","v":1003.6695815115553},{"$f":"Beløb","v":1000},"1/4 '04"]
[null,"1/4 '04",{"$f":"Nyt_beløb_1*_1_4_2004","v":1553.3322000000001},{"$f":"Nyt_beløb_2*_1_4_2004","v":1109.5230000000001},{"$f":"Nyt_beløb_3*_1_4_2004","v":1109.5230000000001},{"$f":"Nyt_beløb_4*_1_4_2004","v":1109.5230000000001},{"$f":"beløb_4_00/_1_4_2000*_1_4_2004","v":1089.3065595611056},{"$f":"beløb_4_01/_1_4_2001*_1_4_2004","v":1066.1703800081104},{"$f":"beløb_4_01/_1_4_2001*_1_4_2004","v":1066.1703800081104},{"$f":"beløb_4_02/_1_4_2002*_1_4_2004","v":1045.1757121083381},{"$f":"beløb_4_03/_1_4_2003*_1_4_2004","v":1024.091258992341},{"$f":"beløb_8_03/_1_8_2003*_1_4_2004","v":1019.1452033655436},{"$f":"beløb_10_03/_1_10_2003*_1_4_2004","v":1015.4190404283066},{"$f":"Beløb","v":1000},"1/8 '04"]
[null,"1/8 '04",{"$f":"Nyt_beløb_1*_1_8_2004","v":1568.0532000000001},{"$f":"Nyt_beløb_2*_1_8_2004","v":1120.038},{"$f":"Nyt_beløb_3*_1_8_2004","v":1120.038},{"$f":"Nyt_beløb_4*_1_8_2004","v":1120.038},{"$f":"beløb_4_00/_1_4_2000*_1_8_2004","v":1099.6299674343854},{"$f":"beløb_4_01/_1_4_2001*_1_8_2004","v":1076.2745252541172},{"$f":"beløb_4_01/_1_4_2001*_1_8_2004","v":1076.2745252541172},{"$f":"beløb_4_02/_1_4_2002*_1_8_2004","v":1055.0808899305366},{"$f":"beløb_4_03/_1_4_2003*_1_8_2004","v":1033.7966184921481},{"$f":"beløb_8_03/_1_8_2003*_1_8_2004","v":1028.8036888709262},{"$f":"beløb_10_03/_1_10_2003*_1_8_2004","v":1025.0422129178392},{"$f":"beløb_4_04/_1_4_2004*_1_8_2004","v":1009.4770455411921},{"$f":"Beløb","v":1000},"1/10 '04"]
[null,"1/10 '04",{"$f":"Nyt_beløb_1*_1_10_2004","v":1574.2356},{"$f":"Nyt_beløb_2*_1_10_2004","v":1124.4540000000002},{"$f":"Nyt_beløb_3*_1_10_2004","v":1124.4540000000002},{"$f":"Nyt_beløb_4*_1_10_2004","v":1124.4540000000002},{"$f":"beløb_4_00/_1_4_2000*_1_10_2004","v":1103.9655042074146},{"$f":"beløb_4_01/_1_4_2001*_1_10_2004","v":1080.5179779794016},{"$f":"beløb_4_01/_1_4_2001*_1_10_2004","v":1080.5179779794016},{"$f":"beløb_4_02/_1_4_2002*_1_10_2004","v":1059.2407820144956},{"$f":"beløb_4_03/_1_4_2003*_1_10_2004","v":1037.8725925816534},{"$f":"beløb_8_03/_1_8_2003*_1_10_2004","v":1032.8599772201198},{"$f":"beløb_10_03/_1_10_2003*_1_10_2004","v":1029.0836708078798},{"$f":"beløb_4_04/_1_4_2004*_1_10_2004","v":1013.4571342820293},{"$f":"beløb_8_04/_1_8_2004*_1_10_2004","v":1003.9427233718856},{"$f":"Beløb","v":1000}]

{"sheet":"Tillæg_trin","index":5,"n_rows":16,"n_cols":4,"rows_kept":16,"cut":false,"hidden":true,"merged":[[1,1,1,7]]}
[3]
[]
[null,"Valgt lønniveau: ",{"$f":"Forside!K11","v":"2024-04-01"}]
[]
[null,"Løngruppe",null,3]
[null,"Timer/uge",null,37]
[null,"Pensions-% inkl. evt. fritvalgs-%",null,13.89]
[null,"Særlig feriegodtgørelse, aktuel pct.",null,1.95]
[]
[null,"Stigning:","Fra","Til"]
[null,"Løntrin ",18,19]
[]
[null,"Løn",{"$f":"(VLOOKUP(til_trin,Lønark!A4:F60,løngruppe+2,FALSE)-VLOOKUP(fra_trin,Lønark!A4:F60,løngruppe+2,FALSE))/37*timetal*12","v":4363.0000000000291}]
[null,"Pension inkl. evt. fritvalgstillæg",{"$f":"(VLOOKUP(til_trin,Lønark!L4:Q60,løngruppe+2,FALSE)-VLOOKUP(fra_trin,Lønark!L4:Q60,løngruppe+2,FALSE))/37*timetal*pensionsstatus%*12","v":606.02070000000401}]
[null,"Ferietillæg",{"$f":"ferie_pct%*C13","v":85.078500000000574}]
[null,"Årlig bruttoudgift i alt",{"$f":"ROUND(SUM(C13:C15),0)","v":5054}]

{"sheet":"Tillæg_kr","index":6,"n_rows":15,"n_cols":4,"rows_kept":15,"cut":false,"hidden":true,"merged":[[9,1,9,2]]}
[2]
[]
[null,null,"Valgt lønniveau:",{"$f":"Forside!K11","v":"2024-04-01"}]
[]
[{"$f":"VLOOKUP(dummy,reg_procenter,2,FALSE)","v":{"$error":"#NAME?"}},null,"Årligt beløb, 31.3.2000 niveau ",12900]
[null,null,"Timer/uge",30]
[null,null,"Pension-% inkl. evt. fritvalgs-%",13.89]
[null,null,"Særlig feriegodtg., aktuel pct.",1.95]
[]
[]
[null,null,"bruttoudgift / år","bruttoudgift / md"]
[null,"Løn",{"$f":"kr*valgt_regulering/37*timetal","v":11935.383324324324},{"$f":"beløb/12","v":994.61527702702699}]
[null,"Pension inkl. evt. fritvalgstillæg",{"$f":"beløb*pensionsstatus%","v":1657.8247437486486},{"$f":"C13/12","v":138.15206197905405}]
[null,"Ferietillæg",{"$f":"D8%*(C12)","v":232.73997482432432},{"$f":"C14/12","v":19.394997902027026}]
[null,"Bruttoudgift i alt",{"$f":"ROUND(SUM(C12:C14),0)","v":13826},{"$f":"ROUND(SUM(D12:D14),0)","v":1152}]

{"sheet":"Omregner_gl. til nyt_niveau","index":7,"n_rows":14,"n_cols":12,"rows_kept":14,"cut":false,"hidden":true,"merged":[[1,1,1,5],[1,9,1,13]]}
[]
[null,"Omregner A\n- fra grundbeløb 31.3.2000 niveau til nyt grundbeløb pr. 31.3.2018 - RLTN",null,null,null,null,null,null,null,"Omregner B\n- fra nutidskroner tilbage til nyt grundbeløb pr. 31.3.2018 - RLTN"]
[]
[null,"Brug omregneren, når satser og tillæg i lokale aftaler skal omlægges til ny niveau på regionsområdet",null,null,null,null,null,null,null,"Brug omregneren, når du vil finde ud af hvad et givent beløb i nutidskroner svarer til i nyt grundbeløb "]
[]
[]
[]
[null,"Kun ÅRLIGE grundbeløb;\nIndtast årligt grundbeløb pr. 31.3.2000",null,"Nyt grundbeløb \npr. 31.3.2018",null,{"$f":"\"Aktuelt beløb \npr. \"&DAY(beregningsdato)&\".\"&MONTH(beregningsdato)&\".\"&YEAR(beregningsdato)","v":"Aktuelt beløb \npr. 1.4.2024"},null,null,null,{"$f":"\"Tillæg pr. år;\nIndtast beløb i nutidskroner (\"&DAY(beregningsdato)&\".\"&MONTH(beregningsdato)&\".\"&YEAR(beregningsdato)&\")\"","v":"Tillæg pr. år;\nIndtast beløb i nutidskroner (1.4.2024)"},null,"svarer til:\nårligt grundbeløb (31/3-2018)"]
[null,1500,"=>",{"$f":"ROUND(B9*1.344105,0)","v":2016},"=>",{"$f":"ROUND(D9*valgt_regulering,2)","v":2300.48},null,null,null,31000,"=>",{"$f":"ROUND(J9/1.020238,0)","v":30385}]
[]
[]
[]
[null,"Grundbeløb pr. måned/uge eller pr. tidsenhed\nIndtast grundbeløb pr. 31.3.2000",null,"Nyt grundbeløb \npr. 31.3.2018",null,{"$f":"\"Aktuelt beløb \npr. \"&DAY(beregningsdato)&\".\"&MONTH(beregningsdato)&\".\"&YEAR(beregningsdato)","v":"Aktuelt beløb \npr. 1.4.2024"},null,null,null,{"$f":"\"Tillæg pr. måned/uge eller pr. tidsenhed;\nIndtast beløb i nutidskroner (\"&DAY(beregningsdato)&\".\"&MONTH(beregningsdato)&\".\"&YEAR(beregningsdato)&\")\"","v":"Tillæg pr. måned/uge eller pr. tidsenhed;\nIndtast beløb i nutidskroner (1.4.2024)"},null,"svarer til:\n grundbeløb \n(31/3-2018)"]
[null,34.85,"=>",{"$f":"ROUND(B14*1.344105,2)","v":46.84},"=>",{"$f":"ROUND(D14*valgt_regulering,2)","v":53.45},null,null,null,47.8,"=>",{"$f":"J14/valgt_regulering","v":41.889074575697855}]

{"sheet":"Tid op_ned","index":8,"n_rows":31,"n_cols":8,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[2,"Valgt lønniveau: ",{"$f":"Forside!K11","v":"2024-04-01"}]
[]
[null,"Grundoplysninger:"]
[null,"Løngruppe",0]
[null,"Pensions-% inkl. evt. fritvalgs-%",14.7]
[null,"Særlig feriegodtgørelse, aktuel procent",1.95]
[]
[]
[null,"Lønsammensætning (trin i alt og grundbeløb i alt)","Før ændring",null,"Efter ændring"]
[]
[null,"Løndele:","I alt"]
[]
[null,"Løntrin - centralt og lokalt aftalte",22,null,22]
[]
["2018-10-01",{"$f":"IF(C1<A15,\"Tillæg (grundbeløb 31.3.2000) kr./år centralt og lokalt aftalte\",\"Tillæg (grundbeløb 31.3.2018) kr./år centralt og lokalt aftalte\")","v":"Tillæg (grundbeløb 31.3.2018) kr./år centralt og lokalt aftalte"},1300,null,1300]
[]
[]
[null,null,"Før ændring",null,"Efter ændring",null,null,{"$f":"\"Difference \"&IF(C24>E24,\"(lønnedgang)\",\"(lønstigning)\")","v":"Difference (lønnedgang)"}]
[null,"Timer/uge",37,null,35,null,null,{"$f":"C19-timetal_ny","v":2}]
[]
[null,"Fast månedsløn",{"$f":"(VLOOKUP(C13,Lønkort_løn,$C$4+2,FALSE)+((C15)*valgt_regulering))/12/37*C19","v":26558.536808333334},null,{"$f":"(VLOOKUP(E13,Lønkort_løn,$C$4+2,FALSE)+((E15)*valgt_regulering))/12/37*E19","v":25122.9402240991},null,null,{"$f":"E21-C21","v":-1435.5965842342339}]
[null,"Pension inkl. evt. fritvalgstillæg",{"$f":"((VLOOKUP(C13,Lønkort_pens,$C$4+2,FALSE)+((C15)*valgt_regulering))/12/37*C19*$C$5%)","v":3904.1049108249999},null,{"$f":"((VLOOKUP(E13,Lønkort_pens,$C$4+2,FALSE)+((E15)*valgt_regulering))/12/37*E19*$C$5%)","v":3693.0722129425676},null,null,{"$f":"E22-C22","v":-211.03269788243233}]
[null,"Ferietillæg",{"$f":"$C$6%*C21","v":517.89146776250004},null,{"$f":"$C$6%*E21","v":489.89733436993248},null,null,{"$f":"E23-C23","v":-27.994133392567562}]
[null,"Månedsløn, brutto",{"$f":"SUM(C21:C23)","v":30980.533186920835},null,{"$f":"SUM(E21:E23)","v":29305.9097714116},null,null,{"$f":"E24-C24","v":-1674.6234155092352}]
[]
[null,"Fast løn, år",{"$f":"(VLOOKUP(C13,Lønkort_løn,$C$4+2,FALSE)+((C15)*valgt_regulering))/37*C19","v":318702.44170000008},{"$f":"D21*12","v":0},{"$f":"(VLOOKUP(E13,Lønkort_løn,$C$4+2,FALSE)+((E15)*valgt_regulering))/37*E19","v":301475.28268918925},null,null,{"$f":"E26-C26","v":-17227.159010810836}]
[null,"Pension inkl. evt. fritvalgstillæg, år",{"$f":"((VLOOKUP(C13,Lønkort_pens,$C$4+2,FALSE)+((C15)*valgt_regulering))/37*C19*$C$5%)","v":46849.25892990001},0,{"$f":"((VLOOKUP(E13,Lønkort_pens,$C$4+2,FALSE)+((E15)*valgt_regulering))/37*E19*$C$5%)","v":44316.866555310815},null,null,{"$f":"E27-C27","v":-2532.3923745891952}]
[null,"Ferietillæg, år",{"$f":"C23*12","v":6214.6976131500005},null,{"$f":"E23*12","v":5878.76801243919},null,null,{"$f":"E28-C28","v":-335.92960071081052}]
[null,"Årsløn, brutto",{"$f":"SUM(C26:C28)","v":371766.39824305009},null,{"$f":"SUM(E26:E28)","v":351670.91725693928},null,null,{"$f":"E29-C29","v":-20095.480986110808}]
[]
[null,"Timeløn",{"$f":"ROUND((VLOOKUP(C13,Lønkort_løn,$C$4+2,FALSE)+((C15)*valgt_regulering))/1924,2)","v":165.65},{"$f":"D26/timetal_ny*37/1924","v":0},{"$f":"ROUND((VLOOKUP(E13,Lønkort_løn,$C$4+2,FALSE)+((E15)*valgt_regulering))/1924,2)","v":165.65},null,null,{"$f":"E31-C31","v":0}]

{"sheet":"Samlet_omk","index":9,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[2,"Valgt lønniveau: ",{"$f":"Forside!K11","v":"2024-04-01"}]
[]
[null,"Løngruppe",0]
[null,"Timer/uge",37]
[null,"Pensions-% ",13.89]
[null,"Særlig feriegodtgørelse, aktuel pct.",1.95]
[]
[null,"Løntrin ",13]
[]
["2018-10-01",{"$f":"IF(C1<A10,\"Reguleret tillæg (niveau 31.3.2000) kr./år\",\"Reguleret tillæg (niveau 31.3.2018) kr./år\")","v":"Reguleret tillæg (niveau 31.3.2018) kr./år"},12903]
[]
[]
[null,"Løn/måned",{"$f":"(VLOOKUP(fra_trin,Lønkort_løn,løngruppe+2,FALSE)+(C10*valgt_regulering))/12/37*timetal","v":24243.394118916665}]
[null,"Pension inkl. evt. fritvalgstillæg",{"$f":"(VLOOKUP(fra_trin,Lønkort_pens,løngruppe+2,FALSE)+(C10*valgt_regulering))/12/37*timetal*pensionsstatus%","v":3367.4074431175245}]
[null,"Ferietillæg",{"$f":"C6%*C13","v":472.74618531887495}]
[null,"Månedlig bruttoudgift i alt",{"$f":"SUM(C13:C15)","v":28083.547747353066}]
[]
[null,"Løn/år",{"$f":"(VLOOKUP(fra_trin,Lønkort_løn,løngruppe+2,FALSE)+(C10*valgt_regulering))/37*timetal","v":290920.72942699998}]
[null,"Pension ",{"$f":"(VLOOKUP(fra_trin,Lønkort_pens,løngruppe+2,FALSE)+(C10*valgt_regulering))/37*timetal*pensionsstatus%","v":40408.8893174103}]
[null,"Ferietillæg",{"$f":"C15*12","v":5672.9542238264994}]
[null,"Årlig bruttoudgift i alt",{"$f":"SUM(C18:C20)","v":337002.57296823681}]
[]
[null,"Timeløn",{"$f":"ROUND(VLOOKUP(fra_trin,Lønark!A4:AU60,løngruppe+43,FALSE)/1924,2)+ROUND(C10*valgt_regulering/1924,2)","v":151.20000000000002}]

{"sheet":"Omregner_'18_niveau","index":10,"n_rows":24,"n_cols":12,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"2018-10-01"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F11<L1,\"00\",\"18\")","v":"18"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Valgt lønniveau:",null,{"$f":"Forside!K11","v":"2024-04-01"},null,"Timetal:",37]
[]
[null,{"$f":"\"1) Grundbeløb pr. 31-3-20\"&L2&\" omregnet til nutidskr.\"","v":"1) Grundbeløb pr. 31-3-2018 omregnet til nutidskr."}]
[null,null,"Årligt grundbeløb:",null,34409]
[]
[null,null,null,null,"år","måned"]
[null,null,"Aktuelt beløb",null,{"$f":"ROUND(kr_omregnes*valgt_regulering,0)/37*I11","v":39264},{"$f":"ROUND(kr_omregnes*valgt_regulering,2)/37*I11/12","v":3272.0349999999999}]
[]
[]
[null,{"$f":"\"2) Beløb der skal omregnes til '31-3-20\"&L2&\"-niveau'\"","v":"2) Beløb der skal omregnes til '31-3-2018-niveau'"}]
[null,null,"Månedligt beløb",null,390.93]
[]
[null,null,null,null,"år","måned"]
[null,null,{"$f":"\"Grundbeløb pr. 31-3-20\"&L2","v":"Grundbeløb pr. 31-3-2018"},null,{"$f":"ROUND(E21*12/valgt_regulering,0)/I11*37","v":4111},{"$f":"ROUND(E21*12/valgt_regulering,2)/I11*37/12","v":342.58750000000003}]