{"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_00_niveau"],"not_rendered":{"charts":0,"images":11,"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":1.0919760000000001}]
[null,"2019-04-01",1.020238,1]
[null,"2019-10-01",1.0280750000000001,1]
[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,"Liste, opslag niveauer"]
[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"]
[null,"2019-10-01"]
[null,"2019-04-01"]

{"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:",{"$f":"VLOOKUP(beregningsdato,regpct_tabel,1,TRUE)","v":"2023-01-01"},null,"Optrapning fra:",null,null,null,null,"Pensionsgivende løn",null,null,null,null,null,"Pensionsgivende løn, optrapning fra:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,null,"Omr 0","Omr 1","Omr 2","Omr 3","Omr 4",null,"Omr 0","Omr 1","Omr 2","Omr 3","Omr 4","Grundsats","%-reg.","Sats",null,"Pensionsudbygningspct:",null,null,{"$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":9.1976000000000058E-2},"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":9.1976000000000058E-2},{"$f":"IF(beregningsdato<40087,0,5)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-10-01","2018-10-01","2019-04-01",null,"omr1","omr2","omr3","omr4","omr5",null,null,null,"2017-10-01",2,null,"omr1","omr2","omr3","omr4","omr1","omr2","omr3","omr4",null,null,null,null,"2015-01-01",0,0]
[1,{"$f":"AQ5/12","v":18003.416666666668},18257.333333333332,18433.083333333332,18687.166666666668,18862.916666666668,null,{"$f":"ROUND(AQ5+(AR5-AQ5)/3*faktor,0)/12","v":476069.08333333331},{"$f":"ROUND(AR5+(AS5-AR5)/3*faktor,0)/12","v":335310.33333333331},{"$f":"ROUND(AS5+(AT5-AS5)/3*faktor,0)/12","v":476799.41666666669},null,1,{"$f":"B5","v":18003.416666666668},{"$f":"C5","v":18257.333333333332},{"$f":"D5","v":18433.083333333332},{"$f":"E5","v":18687.166666666668},{"$f":"F5","v":18862.916666666668},null,{"$f":"(BK5+ROUND((BL5-BK5)/3*faktor,0))/12","v":458065.66666666669},{"$f":"(BL5+ROUND((BM5-BL5)/3*faktor,0))/12","v":317306.91666666669},{"$f":"(BM5+ROUND((BN5-BM5)/3*faktor,0))/12","v":458796},{"$f":"(BN5+ROUND((BO5-BN5)/3*faktor,0))/12","v":317736.75},null,1,197844,{"$f":"ROUND(Y5*regulering,0)","v":18197},{"$f":"Y5+Z5","v":216041},2790,4722,7514,9445,null,2076,3513,5590,7027,null,{"$f":"ROUND(AB5*(1+$AL$4),0)","v":3047},{"$f":"ROUND(AC5*(1+$AL$4),0)","v":5156},8205,10314,1,{"$f":"$AA5","v":216041},{"$f":"$AA5+AL5","v":219088},{"$f":"$AA5+AM5","v":221197},224246,226355,1,{"$f":"AQ5","v":216041},{"$f":"AR5","v":219088},{"$f":"AS5","v":221197},{"$f":"AT5","v":224246},{"$f":"AU5","v":226355},null,null,null,null,{"$f":"ROUND(AL5*udbygningspct,0)","v":3047},{"$f":"ROUND(AM5*udbygningspct,0)","v":5156},{"$f":"ROUND(AN5*udbygningspct,0)","v":8205},{"$f":"ROUND(AO5*udbygningspct,0)","v":10314},null,{"$f":"BD5","v":0},{"$f":"$BK5+BF5","v":3047},{"$f":"$BK5+BG5","v":5156},{"$f":"$BK5+BH5","v":8205},{"$f":"$BK5+BI5","v":10314},null,1,{"$f":"AQ5/1924","v":112.28742203742203},{"$f":"AR5/1924","v":113.87110187110187},{"$f":"AS5/1924","v":114.96725571725571},{"$f":"AT5/1924","v":116.55197505197505},{"$f":"AU5/1924","v":117.6481288981289},null,1,{"$f":"AQ5/1924*1.5","v":168.43113305613304},{"$f":"AR5/1924*1.5","v":170.80665280665281},{"$f":"AS5/1924*1.5","v":172.45088357588355},{"$f":"AT5/1924*1.5","v":174.82796257796258},{"$f":"AU5/1924*1.5","v":176.47219334719335},null,1,{"$f":"AQ5/1924/2","v":56.143711018711016},{"$f":"AR5/1924/2","v":56.935550935550935},{"$f":"AS5/1924/2","v":57.483627858627855},{"$f":"AT5/1924/2","v":58.275987525987524},{"$f":"AU5/1924/2","v":58.824064449064451},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$2,0)","v":197844},null,"2019-04-01",719,0]
[2,18279.916666666668,18540.083333333332,18720.083333333332,18980.25,19160.333333333332,null,487620.58333333331,343260.08333333331,488060.75,null,2,{"$f":"B6","v":18279.916666666668},18540.083333333332,18720.083333333332,18980.25,19160.333333333332,null,469340.66666666669,324980.16666666669,469780.83333333331,325570.66666666669,null,2,200883,{"$f":"ROUND(Y6*regulering,0)","v":18476},219359,2859,4837,7696,9675,null,2127,3599,5726,7198,null,{"$f":"ROUND(AB6*(1+$AL$4),0)","v":3122},{"$f":"ROUND(AC6*(1+$AL$4),0)","v":5282},{"$f":"ROUND(AD6*(1+$AL$4),0)","v":8404},{"$f":"ROUND(AE6*(1+$AL$4),0)","v":10565},2,{"$f":"$AA6","v":219359},{"$f":"$AA6+AL6","v":222481},224641,227763,229924,2,{"$f":"AQ6","v":219359},222481,224641,227763,229924,null,null,null,null,3122,5282,8404,10565,null,0,3122,5282,8404,10565,null,2,114.01195426195426,115.63461538461539,116.7572765072765,118.37993762993763,119.5031185031185,null,2,171.01793139293139,173.45192307692309,175.13591476091474,177.56990644490645,179.25467775467774,null,2,57.005977130977129,57.817307692307693,58.37863825363825,59.189968814968815,59.75155925155925,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]
[3,18563.916666666668,18830.25,19014.916666666668,19281.25,19465.833333333332,null,499029.25,351968.91666666669,499480.25,null,3,18563.916666666668,18830.25,19014.916666666668,19281.25,19465.833333333332,null,480465.33333333331,333405,480916.33333333331,333705.66666666669,null,3,204004,18763,222767,2927,4956,7883,9911,null,2178,3687,5865,7374,null,3196,5412,8608,10823,3,222767,225963,228179,231375,233590,3,222767,225963,228179,231375,233590,null,null,null,null,3196,5412,8608,10823,null,0,3196,5412,8608,10823,null,3,115.78326403326403,117.44438669438669,118.59615384615384,120.2572765072765,121.4085239085239,null,3,173.67489604989606,176.16658004158003,177.89423076923077,180.38591476091474,182.11278586278587,null,3,57.891632016632016,58.722193347193347,59.29807692307692,60.12863825363825,60.704261954261952,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]
[4,18855.75,19128.75,19317.833333333332,19590.833333333332,19779.833333333332,null,511347.75,360235.08333333331,511809.83333333331,null,4,18855.75,19128.75,19317.833333333332,19590.833333333332,19779.833333333332,null,492492,341379.33333333331,492954.08333333331,341691.08333333331,null,4,207211,19058,226269,3000,5078,8078,10155,null,2232,3778,6010,7555,null,3276,5545,8821,11089,4,226269,229545,231814,235090,237358,4,226269,229545,231814,235090,237358,null,null,null,null,3276,5545,8821,11089,null,0,3276,5545,8821,11089,null,4,117.60343035343035,119.30613305613305,120.48544698544698,122.18814968814969,123.36694386694387,null,4,176.40514553014555,178.95919958419958,180.72817047817048,183.28222453222455,185.05041580041581,null,4,58.801715176715177,59.653066528066525,60.242723492723492,61.094074844074846,61.683471933471935,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]
[5,19155.583333333332,19435.333333333332,19629.083333333332,19908.75,20102.25,null,523824.58333333331,368960.33333333331,524147.75,null,5,19155.583333333332,19435.333333333332,19629.083333333332,19908.75,20102.25,null,504669,349804.75,504992.16666666669,349827.16666666669,null,5,210506,19361,229867,3074,5203,8277,10403,null,2287,3871,6158,7740,null,3357,5682,9038,11360,5,229867,233224,235549,238905,241227,5,229867,233224,235549,238905,241227,null,null,null,null,3357,5682,9038,11360,null,0,3357,5682,9038,11360,null,5,119.47349272349273,121.21829521829522,122.42671517671518,124.17099792099792,125.37785862785863,null,5,179.2102390852391,181.82744282744284,183.64007276507277,186.25649688149687,188.06678794178794,null,5,59.736746361746363,60.609147609147612,61.213357588357589,62.08549896049896,62.688929313929314,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]
[6,19463.916666666668,19750.5,19949,20235.583333333332,20433.916666666668,null,536460.25,377844.5,536945.33333333337,null,6,19463.916666666668,19750.5,19949,20235.583333333332,20433.916666666668,null,516996.33333333331,358380.58333333331,517481.41666666669,358565,null,6,213894,19673,233567,3149,5331,8480,10660,null,2343,3966,6309,7931,null,3439,5821,9260,11640,6,233567,237006,239388,242827,245207,6,233567,237006,239388,242827,245207,null,null,null,null,3439,5821,9260,11640,null,0,3439,5821,9260,11640,null,6,121.39656964656965,123.18399168399168,124.42203742203742,126.20945945945945,127.44646569646569,null,6,182.09485446985445,184.77598752598752,186.63305613305613,189.31418918918916,191.16969854469855,null,6,60.698284823284823,61.591995841995839,62.21101871101871,63.104729729729726,63.723232848232847,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]
[7,19780.25,20073.916666666668,20277.5,20571,20774.333333333332,null,549554.91666666663,387338.25,549751.5,null,7,19780.25,20073.916666666668,20277.5,20571,20774.333333333332,null,529774.66666666663,367558,529971.25,367604.08333333331,null,7,217370,19993,237363,3227,5464,8690,10924,null,2401,4065,6465,8127,null,3524,5967,9489,11929,7,237363,{"$f":"$AA11+AL11","v":240887},243330,246852,249292,7,237363,240887,243330,246852,249292,null,null,null,null,3524,5967,9489,11929,null,0,3524,5967,9489,11929,null,7,123.36954261954261,125.20114345114345,126.47089397089397,128.30145530145529,129.56964656964658,null,7,185.05431392931393,187.80171517671516,189.70634095634097,192.45218295218294,194.35446985446987,null,7,61.684771309771307,62.600571725571726,63.235446985446984,64.150727650727646,64.78482328482329,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]
[8,20117.333333333332,20418.75,20627.25,20928.5,21137.083333333332,null,563873,396552.75,564082.25,null,8,20117.333333333332,20418.75,20627.25,20928.5,21137.083333333332,null,543755.66666666663,376435.41666666669,543964.91666666663,377095.5,null,8,221074,20334,241408,3312,5604,8914,11206,null,2464,4169,6632,8337,null,3617,6119,9734,12237,8,241408,245025,247527,251142,253645,8,241408,245025,247527,251142,253645,null,null,null,null,3617,6119,9734,12237,null,0,3617,6119,9734,12237,null,8,125.47193347193347,127.3518711018711,128.6522869022869,130.53118503118503,131.83212058212058,null,8,188.2079002079002,191.02780665280665,192.97843035343035,195.79677754677755,197.74818087318087,null,8,62.735966735966734,63.675935550935549,64.326143451143452,65.265592515592516,65.91606029106029,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]
[9,20750.166666666668,21059,21272.75,21581.416666666668,21795.166666666668,null,{"$f":"ROUND(AQ13+(AR13-AQ13)/3*faktor,0)/12","v":577885.5},{"$f":"ROUND(AR13+(AS13-AR13)/3*faktor,0)/12","v":406664},{"$f":"ROUND(AS13+(AT13-AS13)/3*faktor,0)/12","v":578107.41666666663},null,9,20750.166666666668,21059,21272.75,21581.416666666668,21795.166666666668,null,{"$f":"(BK13+ROUND((BL13-BK13)/3*faktor,0))/12","v":557135.33333333337},{"$f":"(BL13+ROUND((BM13-BL13)/3*faktor,0))/12","v":385913.83333333331},{"$f":"(BM13+ROUND((BN13-BM13)/3*faktor,0))/12","v":557357.25},{"$f":"(BN13+ROUND((BO13-BN13)/3*faktor,0))/12","v":386436.25},null,9,228029,20973,249002,3394,5743,9135,11484,null,2525,4273,6796,8544,null,3706,6271,9975,12540,9,249002,252708,255273,258977,261542,9,249002,252708,255273,258977,261542,null,null,null,null,3706,6271,9975,12540,null,0,3706,6271,9975,12540,null,9,129.41891891891891,131.34511434511435,132.67827442827442,134.60343035343035,135.93659043659045,null,9,194.12837837837836,197.01767151767154,199.01741164241162,201.90514553014555,203.90488565488567,null,9,64.709459459459453,65.672557172557177,66.33913721413721,67.301715176715177,67.968295218295225,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]
[10,20896.666666666668,21213.083333333332,21432.25,21748.666666666668,21967.916666666668,null,591712.33333333337,416589.75,592247.91666666663,null,10,20896.666666666668,21213.083333333332,21432.25,21748.666666666668,21967.916666666668,null,570815.66666666663,395693.08333333331,571351.25,396379,null,10,229639,21121,250760,3477,5886,9363,11772,null,2587,4379,6966,8758,null,3797,6427,10224,12855,10,250760,254557,257187,260984,263615,10,250760,254557,257187,260984,263615,null,null,null,null,3797,6427,10224,12855,null,0,3797,6427,10224,12855,null,10,130.33264033264032,132.30613305613306,133.67307692307693,135.64656964656965,137.01403326403326,null,10,195.49896049896049,198.45919958419961,200.50961538461542,203.46985446985445,205.52104989604987,null,10,65.166320166320162,66.153066528066532,66.836538461538467,67.823284823284823,68.507016632016629,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]
[11,21289.833333333332,21614.25,21838.916666666668,22163.166666666668,22387.833333333332,null,606537.5,426912.91666666669,606785.91666666663,null,11,21289.833333333332,21614.25,21838.916666666668,22163.166666666668,22387.833333333332,null,585247.66666666663,405623.08333333331,585496.08333333337,406172,null,11,232620,{"$f":"ROUND(IF(beregningsdato>=$AA$4,SUM(Y15,$Y$4)*regulering,Y15*regulering),0)","v":21519},{"$f":"IF(beregningsdato>=$AA$4,SUM($Y$4,Y15:Z15),SUM(Y15:Z15))","v":255478},3565,6034,9597,12066,null,2652,4489,7140,8977,null,3893,6589,10480,13176,11,{"$f":"$AA15","v":255478},259371,262067,265958,268654,11,255478,259371,262067,265958,268654,null,null,null,null,3893,6589,10480,13176,null,0,3893,6589,10480,13176,null,11,132.78482328482329,134.80821205821206,136.20945945945945,138.23180873180874,139.63305613305613,null,11,199.17723492723493,202.2123180873181,204.31418918918916,207.3477130977131,209.44958419958419,null,11,66.392411642411645,67.404106029106032,68.104729729729726,69.11590436590437,69.816528066528065,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]
[12,21652.416666666668,21984.833333333332,22215.083333333332,22547.666666666668,22777.75,null,621332.08333333337,437355.83333333331,622195.41666666663,null,12,21652.416666666668,21984.833333333332,22215.083333333332,22547.666666666668,22777.75,null,599679.66666666663,415703.41666666669,600543,415965.58333333331,null,12,236605,21885,259829,3653,6183,9838,12367,null,2718,4600,7319,9201,null,3989,6752,10743,13504,12,259829,263818,266581,270572,273333,12,259829,263818,266581,270572,273333,null,null,null,null,3989,6752,10743,13504,null,0,3989,6752,10743,13504,null,12,135.04625779625781,137.11954261954261,138.55561330561329,140.62993762993764,142.06496881496881,null,12,202.56938669438671,205.67931392931393,207.83341995841994,210.94490644490645,213.09745322245323,null,12,67.523128898128903,68.559771309771307,69.277806652806646,70.314968814968822,71.032484407484404,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]
[13,22025.416666666668,22366.333333333332,22602.333333333332,22943.25,23179.25,null,637039.08333333337,448110.33333333331,637616,null,13,22025.416666666668,22366.333333333332,22602.333333333332,22943.25,23179.25,null,615013.66666666663,426084.91666666669,615590.58333333337,426661.83333333331,null,13,240704,22262,264305,3746,6340,10086,12680,null,2787,4717,7504,9434,null,4091,6923,11014,13846,13,264305,268396,271228,275319,278151,13,264305,268396,271228,275319,278151,null,null,null,null,4091,6923,11014,13846,null,0,4091,6923,11014,13846,null,13,137.37266112266113,139.49896049896049,140.97089397089397,143.09719334719335,144.56912681912681,null,13,206.05899168399168,209.24844074844071,211.45634095634097,214.64579002079003,216.8536902286902,null,13,68.686330561330564,69.749480249480243,70.485446985446984,71.548596673596677,72.284563409563404,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]
[14,22408.583333333332,22758,23000,23349.5,23591.5,null,652756.25,459326,653498,null,14,22408.583333333332,22758,23000,23349.5,23591.5,null,630347.66666666663,436917.41666666669,631089.41666666663,437508.91666666669,null,14,244915,22649,268903,3840,6499,10340,12999,null,2857,4835,7693,9671,null,4193,7097,11291,14195,14,268903,273096,276000,280194,283098,14,268903,273096,276000,280194,283098,null,null,null,null,4193,7097,11291,14195,null,0,4193,7097,11291,14195,null,14,139.762474012474,141.94178794178794,143.45114345114345,145.63097713097713,147.14033264033264,null,14,209.643711018711,212.9126819126819,215.17671517671516,218.44646569646568,220.71049896049897,null,14,69.881237006237001,70.970893970893968,71.725571725571726,72.815488565488565,73.570166320166322,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]
[15,22787,23145.25,23393.416666666668,23751.583333333332,23999.75,null,669070,470837.91666666669,669526.08333333337,null,15,22787,23145.25,23393.416666666668,23751.583333333332,23999.75,null,646283,448050.91666666669,646739.08333333337,448657.25,null,15,249073,23032,273444,3937,6664,10600,13327,null,2929,4958,7886,9915,null,4299,7277,11575,14553,15,273444,277743,280721,285019,287997,15,273444,277743,280721,285019,287997,null,null,null,null,4299,7277,11575,14553,null,0,4299,7277,11575,14553,null,15,142.12266112266113,144.35706860706861,145.90488565488565,148.13877338877339,149.68659043659045,null,15,213.18399168399168,216.5356029106029,218.85732848232846,222.20816008316007,224.52988565488567,null,15,71.061330561330564,72.178534303534306,72.952442827442823,74.069386694386694,74.843295218295225,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]
[16,23174.333333333332,23541.583333333332,23795.916666666668,24163.25,24417.666666666668,null,685693.33333333337,482358.91666666669,686465.25,null,16,23174.333333333332,23541.583333333332,23795.916666666668,24163.25,24417.666666666668,null,662519,459184.58333333331,663290.91666666663,459956.58333333331,null,16,253330,23423,278092,4036,6831,10867,13663,null,3003,5082,8085,10165,null,4407,7459,11867,14920,16,278092,282499,285551,289959,293012,16,278092,282499,285551,289959,293012,null,null,null,null,4407,7459,11867,14920,null,0,4407,7459,11867,14920,null,16,144.53846153846155,146.82900207900207,148.41528066528068,150.70634095634097,152.29313929313929,null,16,216.80769230769232,220.2435031185031,222.62292099792103,226.05951143451145,228.43970893970894,null,16,72.269230769230774,73.414501039501033,74.207640332640338,75.353170478170483,76.146569646569645,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":23496.25},23874.5,24136.666666666668,24515.083333333332,24776.916666666668,null,705859.25,496823.16666666669,706800.33333333337,null,17,23496.25,23874.5,24136.666666666668,24515.083333333332,24776.916666666668,null,682363,473326.91666666669,683304.08333333337,473366.16666666669,null,17,256867,23749,281955,4157,7038,11196,14074,null,3093,5236,8330,10471,null,4539,7685,12226,15368,17,281955,286494,289640,294181,297323,17,281955,286494,289640,294181,297323,null,null,null,null,4539,7685,12226,15368,null,0,4539,7685,12226,15368,null,17,146.54625779625781,148.90540540540542,150.54054054054055,152.90072765072765,154.53378378378378,null,17,219.81938669438671,223.35810810810813,225.81081081081084,229.35109147609148,231.80067567567568,null,17,73.273128898128903,74.452702702702709,75.270270270270274,76.450363825363823,77.266891891891888,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]
[18,23925.416666666668,24313.416666666668,24582,24970.083333333332,25238.666666666668,null,723877.41666666663,508837.75,724684.33333333337,null,18,23925.416666666668,24313.416666666668,24582,24970.083333333332,25238.666666666668,null,699952,484912.33333333331,700758.91666666663,485569,null,18,261583,24183,287105,4264,7215,11480,14432,null,3172,5368,8541,10737,null,4656,7879,12536,15759,18,287105,291761,294984,299641,302864,18,287105,291761,294984,299641,302864,null,null,null,null,4656,7879,12536,15759,null,0,4656,7879,12536,15759,null,18,149.22297297297297,151.64293139293139,153.31808731808732,155.73856548856548,157.41372141372142,null,18,223.83445945945945,227.4643970893971,229.97713097713097,233.60784823284823,236.12058212058213,null,18,74.611486486486484,75.821465696465694,76.659043659043661,77.869282744282742,78.706860706860709,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]
[19,24246.666666666668,24644.5,24920.166666666668,25318,25593.416666666668,null,741938,521947.16666666669,742611.5,null,19,24246.666666666668,24644.5,24920.166666666668,25318,25593.416666666668,null,717691.33333333337,497700.5,718364.83333333337,497923,null,19,265114,24507,290960,4372,7401,11773,14800,null,3253,5506,8759,11011,null,4774,8082,12856,16161,19,290960,295734,299042,303816,{"$f":"$AA23+AO23","v":307121},19,290960,295734,299042,303816,307121,null,null,null,null,4774,8082,12856,16161,null,0,4774,8082,12856,16161,null,19,151.22661122661123,153.7079002079002,155.42723492723493,157.9085239085239,159.62629937629939,null,19,226.83991683991684,230.56185031185029,233.14085239085239,236.86278586278587,239.43944906444909,null,19,75.613305613305613,76.853950103950098,77.713617463617467,78.954261954261952,79.813149688149693,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]
[20,24514.75,24922.75,25205.166666666668,25613.333333333332,25895.75,null,760546.75,534402.41666666663,761537.83333333337,null,20,24514.75,24922.75,25205.166666666668,25613.333333333332,25895.75,null,736032,509887.66666666669,737023.08333333337,510578.25,null,20,268779,{"$f":"ROUND(IF(beregningsdato>=$AB$4,SUM(Y24,$AC$4)*regulering,Y24*regulering),0)","v":24778},{"$f":"IF(beregningsdato>=$AB$4,SUM($AC$4,Y24:Z24),SUM(Y24:Z24))","v":294177},4484,7587,12073,15176,null,3336,5645,8982,11291,null,4896,8285,13183,16572,20,294177,299073,302462,307360,310749,20,294177,299073,302462,307360,310749,null,null,null,null,4896,8285,13183,16572,null,0,4896,8285,13183,16572,null,20,152.89864864864865,155.44334719334719,157.20478170478171,159.75051975051974,161.51195426195426,null,20,229.34797297297297,233.16502079002078,235.80717255717258,239.62577962577961,242.26793139293139,null,20,76.449324324324323,77.721673596673597,78.602390852390855,79.875259875259871,80.755977130977129,null,20,199969,268779,268779,5440,274219,4153,7028,11182,14056,null,null,null,null,null,20,3336,5645,8982,11291,4484,7587,12073,15176,null,199969,268779]
[21,24920.5,25338.916666666668,25628.666666666668,26047.166666666668,26336.916666666668,null,779744.16666666663,548047.91666666663,780602.66666666663,null,21,24920.5,25338.916666666668,25628.666666666668,26047.166666666668,26336.916666666668,null,754823.66666666663,523127.41666666669,755682.16666666663,523835.66666666669,null,21,273238,{"$f":"ROUND(IF(beregningsdato>=$AB$4,SUM(Y25,$AC$4)*regulering,Y25*regulering),0)","v":25188},{"$f":"IF(beregningsdato>=$AB$4,SUM($AC$4,Y25:Z25),SUM(Y25:Z25))","v":299046},4598,7782,12381,15565,null,3421,5790,9211,11580,null,5021,8498,13520,16997,21,299046,304067,307544,312566,316043,21,299046,304067,307544,312566,316043,null,null,null,null,5021,8498,13520,16997,null,0,5021,8498,13520,16997,null,21,155.42931392931393,158.03898128898129,159.84615384615384,162.45634095634097,164.26351351351352,null,21,233.1439708939709,237.05847193347194,239.76923076923077,243.68451143451145,246.39527027027026,null,21,77.714656964656967,79.019490644490645,79.92307692307692,81.228170478170483,82.131756756756758,null,21,203286,273238,273238,5530,278768,4259,7208,11467,14416,null,null,null,null,null,21,3421,5790,9211,11580,4598,7782,12381,15565,null,203286,273238]
[22,25296.75,25715.166666666668,26004.916666666668,26423.416666666668,26713.166666666668,null,780120.41666666663,548424.16666666663,780978.91666666663,null,22,25296.75,25715.166666666668,26004.916666666668,26423.416666666668,26713.166666666668,null,754823.66666666663,523127.41666666669,755682.16666666663,523835.66666666669,null,22,277372,{"$f":"ROUND(IF(beregningsdato>=$AB$4,SUM(Y26,$AC$4)*regulering,Y26*regulering),0)","v":25569},{"$f":"IF(beregningsdato>=$AB$4,SUM($AC$4,Y26:Z26),SUM(Y26:Z26))","v":303561},4598,7782,12381,15565,null,3421,5790,9211,11580,null,5021,8498,13520,16997,22,303561,308582,312059,317081,320558,22,303561,308582,312059,317081,320558,null,null,null,null,5021,8498,13520,16997,null,0,5021,8498,13520,16997,null,22,157.77598752598752,160.38565488565487,162.19282744282745,164.80301455301455,166.6101871101871,null,22,236.66398128898129,240.57848232848232,243.28924116424116,247.20452182952181,249.91528066528065,null,22,78.887993762993759,80.192827442827436,81.096413721413725,82.401507276507274,83.305093555093549,null,22,206362,277372,277372,5613,282985,4259,7208,11467,14416,null,null,null,null,null,22,3421,5790,9211,11580,4598,7782,12381,15565,null,206362,277372]
[23,25642.833333333332,26050.083333333332,26331.583333333332,26738.666666666668,27020.416666666668,null,760321.83333333337,533876.08333333337,760709.91666666663,null,23,25642.833333333332,26050.083333333332,26331.583333333332,26738.666666666668,27020.416666666668,null,734679,508233.25,735067.08333333337,509372.83333333331,null,23,281796,{"$f":"ROUND(Y27*regulering,0)","v":25918},{"$f":"Y27+Z27","v":307714},4475,7569,12042,15139,null,3329,5631,8959,11263,null,4887,8265,13150,16531,23,307714,312601,315979,320864,324245,23,307714,312601,315979,320864,324245,null,null,null,null,4887,8265,13150,16531,null,0,4887,8265,13150,16531,null,23,159.93451143451142,162.47453222453223,164.23024948024948,166.76923076923077,168.52650727650729,null,23,239.90176715176713,243.71179833679832,246.34537422037423,250.15384615384616,252.78976091476093,null,23,79.967255717255711,81.237266112266113,82.115124740124742,83.384615384615387,84.263253638253644,null,23,209653,281796,281796,5703,287499,4144,7010,11153,14021,null,null,null,null,null,23,3329,5631,8959,11263,4475,7569,12042,15139,null,209653,281796]
[24,26058.166666666668,26453.583333333332,26727.416666666668,27122.833333333332,27396.666666666668,null,739389.83333333337,520448.91666666669,740059.08333333337,null,24,26058.166666666668,26453.583333333332,26727.416666666668,27122.833333333332,27396.666666666668,null,713331.66666666663,494390.75,714000.91666666663,495060,null,24,286360,26338,312698,4345,7355,11700,14709,null,3233,5472,8705,10943,null,4745,8031,12776,16062,24,312698,317443,320729,325474,328760,24,312698,317443,320729,325474,328760,null,null,null,null,4745,8031,12776,16062,null,0,4745,8031,12776,16062,null,24,162.52494802494803,164.99116424116423,166.69906444906445,169.16528066528068,170.87318087318087,null,24,243.78742203742206,247.48674636174633,250.04859667359668,253.74792099792103,256.30977130977129,null,24,81.262474012474016,82.495582120582114,83.349532224532226,84.582640332640338,85.436590436590436,null,24,213049,286360,286360,5795,292155,4025,6812,10837,13623,null,null,null,null,null,24,3233,5472,8705,10943,4345,7355,11700,14709,null,213049,286360]
[25,26482.25,26865.333333333332,27130.5,27513.833333333332,{"$f":"AU29/12","v":27779},null,717564.58333333337,505226,718663.83333333337,null,25,26482.25,26865.333333333332,27130.5,27513.833333333332,27779,null,691082.33333333337,478743.75,692181.58333333337,479392.25,null,25,291020,26767,317787,4210,7124,11336,14250,null,3132,5300,8434,10602,null,4597,7779,12379,15561,25,317787,322384,325566,330166,333348,25,317787,322384,325566,330166,333348,null,null,null,null,4597,7779,12379,15561,null,0,4597,7779,12379,15561,null,25,165.16995841995842,167.55925155925155,169.21309771309771,171.6039501039501,173.25779625779626,null,25,247.75493762993761,251.33887733887732,253.81964656964658,257.40592515592516,259.88669438669439,null,25,82.58497920997921,83.779625779625775,84.606548856548855,85.801975051975049,86.628898128898129,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]
[26,26916.083333333332,27286.083333333332,27542.083333333332,27912.083333333332,28168,null,694396.08333333337,489110.08333333331,695022.08333333337,null,26,26916.083333333332,27286.083333333332,27542.083333333332,27912.083333333332,28168,null,667480,462194,668106,462669.66666666669,null,26,295788,27205,322993,4066,6879,10945,13758,null,3025,5118,8143,10236,null,4440,7512,11952,15023,26,322993,327433,330505,334945,338016,26,322993,327433,330505,334945,338016,null,null,null,null,4440,7512,11952,15023,null,0,4440,7512,11952,15023,null,26,167.87577962577961,170.18347193347194,171.78014553014552,174.08783783783784,175.68399168399168,null,26,251.81366943866942,255.2752079002079,257.67021829521826,261.13175675675677,263.52598752598749,null,26,83.937889812889807,85.091735966735968,85.890072765072759,87.043918918918919,87.841995841995839,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]
[27,27359.833333333332,27715.666666666668,27961.916666666668,28317.5,28563.75,null,669283.16666666663,471950.66666666669,669434.25,null,27,27359.833333333332,27715.666666666668,27961.916666666668,28317.5,28563.75,null,641923.33333333337,444590.83333333331,642074.41666666663,445192.66666666669,null,27,300664,27654,328318,3910,6616,10524,13230,null,2909,4922,7830,9843,null,4270,7225,11492,14447,27,328318,332588,335543,339810,342765,27,328318,332588,335543,339810,342765,null,null,null,null,4270,7225,11492,14447,null,0,4270,7225,11492,14447,null,27,170.64345114345113,172.86278586278587,174.39864864864865,176.61642411642413,178.1522869022869,null,27,255.96517671517671,259.29417879417883,261.59797297297297,264.92463617463619,267.22843035343033,null,27,85.321725571725565,86.431392931392935,87.199324324324323,88.308212058212064,89.076143451143452,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]
[28,27813.333333333332,28153.916666666668,28389.833333333332,28730.416666666668,28966.083333333332,null,642225.66666666663,453747.58333333331,642802.16666666663,null,28,27813.333333333332,28153.916666666668,28389.833333333332,28730.416666666668,28966.083333333332,null,614412.33333333337,425934.25,614988.83333333337,426059.75,null,28,305648,28112,333760,3743,6335,10078,12668,null,2785,4713,7498,9425,null,4087,6918,11005,13833,28,333760,337847,340678,344765,347593,28,333760,337847,340678,344765,347593,null,null,null,null,4087,6918,11005,13833,null,0,4087,6918,11005,13833,null,28,173.47193347193348,175.59615384615384,177.06756756756758,179.19178794178794,180.66164241164242,null,28,260.20790020790025,263.39423076923077,265.60135135135135,268.78768191268193,270.99246361746361,null,28,86.735966735966741,87.79807692307692,88.53378378378379,89.595893970893968,90.330821205821209,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]
[29,28277.166666666668,28601.666666666668,28826.25,29150.75,29375.416666666668,null,613675.16666666663,433750,614224.25,null,29,28277.166666666668,28601.666666666668,28826.25,29150.75,29375.416666666668,null,585398,405472.83333333331,585947.08333333337,406172.25,null,29,310745,28581,339326,3566,6034,9600,12069,null,2653,4489,7142,8979,null,3894,6589,10483,13179,29,339326,343220,345915,349809,352505,29,339326,343220,345915,349809,352505,null,null,null,null,3894,6589,10483,13179,null,0,3894,6589,10483,13179,null,29,176.36486486486487,178.38877338877339,179.78950103950103,181.81340956340955,183.21465696465697,null,29,264.54729729729729,267.58316008316007,269.68425155925155,272.72011434511433,274.82198544698542,null,29,88.182432432432435,89.194386694386694,89.894750519750517,90.906704781704775,91.607328482328484,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]
[30,28751,29058.25,29271.083333333332,29578.333333333332,29791,null,583030,413009.58333333331,583550.08333333337,null,30,28751,29058.25,29271.083333333332,29578.333333333332,29791,null,554279,384258.58333333331,554799.08333333337,384478,null,30,315952,29060,345012,3376,5715,9092,11429,null,2512,4252,6764,8503,null,3687,6241,9928,12480,30,345012,348699,351253,354940,357492,30,345012,348699,351253,354940,357492,null,null,null,null,3687,6241,9928,12480,null,0,3687,6241,9928,12480,null,30,179.32016632016632,181.23648648648648,182.56392931392932,184.48024948024948,185.80665280665281,null,30,268.98024948024948,271.85472972972974,273.845893970894,276.7203742203742,278.70997920997922,null,30,89.660083160083161,90.618243243243242,91.281964656964661,92.240124740124742,92.903326403326403,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]
[31,29235.583333333332,29524.583333333332,29724.666666666668,30013.666666666668,30213.75,null,550591.58333333337,390474.91666666669,551080.66666666663,null,31,29235.583333333332,29524.583333333332,29724.666666666668,30013.666666666668,30213.75,null,521356,361239.33333333331,521845.08333333331,361728.41666666669,null,31,321277,29550,350827,3176,5375,8551,10749,null,2363,3999,6362,7997,null,3468,5869,9337,11738,31,350827,354295,356696,360164,362565,31,350827,354295,356696,360164,362565,null,null,null,null,3468,5869,9337,11738,null,0,3468,5869,9337,11738,null,31,182.34251559251558,184.14501039501039,185.39293139293139,187.19542619542619,188.44334719334719,null,31,273.51377338877336,276.21751559251561,278.0893970893971,280.79313929313929,282.66502079002078,null,31,91.171257796257791,92.072505197505194,92.696465696465694,93.597713097713097,94.221673596673597,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]
[32,29730.916666666668,30000.333333333332,30187,30456.75,30643.25,null,515758.58333333331,366747,516816,null,32,29730.916666666668,30000.333333333332,30187,30456.75,30643.25,null,486027.66666666669,337016.08333333331,487085.08333333331,337171.83333333331,null,32,326721,30050,356771,2961,5012,7976,10026,null,2203,3729,5934,7459,null,3233,5473,8710,10948,32,356771,360004,362244,365481,367719,32,356771,360004,362244,365481,367719,null,null,null,null,3233,5473,8710,10948,null,0,3233,5473,8710,10948,null,32,185.43191268191268,187.1122661122661,188.27650727650729,189.95893970893971,191.12214137214139,null,32,278.14786902286903,280.66839916839916,282.4147609147609,284.93840956340955,286.68321205821206,null,32,92.715956340956339,93.556133056133049,94.138253638253644,94.979469854469855,95.561070686070693,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]
[33,30237.083333333332,30486,30658.333333333332,30907.333333333332,31079.583333333332,null,479282.75,341375.33333333331,479854.33333333331,null,33,30237.083333333332,30486,30658.333333333332,30907.333333333332,31079.583333333332,null,449045.66666666669,311138.25,449617.25,311409.25,null,33,332283,30562,362845,2735,4629,7366,9258,null,2035,3444,5480,6888,null,2987,5055,8043,10110,33,362845,365832,367900,370888,372955,33,362845,365832,367900,370888,372955,null,null,null,null,{"$f":"ROUND(AL37*udbygningspct,0)","v":2987},{"$f":"ROUND(AM37*udbygningspct,0)","v":5055},{"$f":"ROUND(AN37*udbygningspct,0)","v":8043},{"$f":"ROUND(AO37*udbygningspct,0)","v":10110},null,{"$f":"BD37","v":0},{"$f":"$BK37+BF37","v":2987},{"$f":"$BK37+BG37","v":5055},{"$f":"$BK37+BH37","v":8043},{"$f":"$BK37+BI37","v":10110},null,33,{"$f":"AQ37/1924","v":188.58887733887735},{"$f":"AR37/1924","v":190.14137214137213},{"$f":"AS37/1924","v":191.21621621621622},{"$f":"AT37/1924","v":192.76923076923077},{"$f":"AU37/1924","v":193.8435550935551},null,33,{"$f":"AQ37/1924*1.5","v":282.883316008316},{"$f":"AR37/1924*1.5","v":285.2120582120582},{"$f":"AS37/1924*1.5","v":286.82432432432432},{"$f":"AT37/1924*1.5","v":289.15384615384619},{"$f":"AU37/1924*1.5","v":290.76533264033264},null,33,{"$f":"AQ37/1924/2","v":94.294438669438676},{"$f":"AR37/1924/2","v":95.070686070686065},{"$f":"AS37/1924/2","v":95.608108108108112},{"$f":"AT37/1924/2","v":96.384615384615387},{"$f":"AU37/1924/2","v":96.921777546777548},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]
[34,30754.916666666668,30981.916666666668,31139.166666666668,31366.25,31523.5,null,440262.91666666669,314660.91666666669,440797.5,null,34,30754.916666666668,30981.916666666668,31139.166666666668,31366.25,31523.5,null,409508,283906,410042.58333333331,284290.33333333331,null,34,337974,31085,369059,2495,4223,6718,8446,null,1856,3142,4998,6284,null,2724,4611,7336,9223,34,369059,371783,373670,376395,378282,34,369059,371783,373670,376395,378282,null,null,null,null,2724,4611,7336,9223,null,0,2724,4611,7336,9223,null,34,191.81860706860707,193.23440748440748,194.21517671517671,195.63149688149687,196.6122661122661,null,34,287.72791060291058,289.85161122661123,291.32276507276504,293.44724532224529,294.91839916839916,null,34,95.909303534303533,96.617203742203742,97.107588357588355,97.815748440748436,98.306133056133049,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]
[35,31283.666666666668,31487.666666666668,31628.75,31832.5,31973.666666666668,null,399299.66666666669,286002,399193.75,null,35,31283.666666666668,31487.666666666668,31628.75,31832.5,31973.666666666668,null,368016,254718.33333333334,367910.08333333331,255213.5,null,35,343784,31620,375404,2242,3792,6031,7583,null,1668,2821,4487,5642,null,2448,4141,6586,8280,35,375404,377852,379545,381990,383684,35,375404,377852,379545,381990,383684,null,null,null,null,2448,4141,6586,8280,null,0,2448,4141,6586,8280,null,35,195.11642411642413,196.38877338877339,197.26871101871103,198.53950103950103,199.41995841995842,null,35,292.67463617463619,294.58316008316007,295.90306652806657,297.80925155925155,299.12993762993761,null,35,97.558212058212064,98.194386694386694,98.634355509355515,99.269750519750517,99.70997920997921,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]
[36,31824.583333333332,32004,32128.083333333332,32307.333333333332,32431.416666666668,null,355492.25,255850.33333333334,355495.08333333331,null,36,31824.583333333332,32004,32128.083333333332,32307.333333333332,32431.416666666668,null,323667.66666666669,224025.75,323670.5,224329.08333333334,null,36,349728,32167,381895,1972,3335,5305,6669,null,1467,2481,3947,4962,null,2153,3642,5793,7282,36,381895,384048,385537,387688,389177,36,381895,384048,385537,387688,389177,null,null,null,null,2153,3642,5793,7282,null,0,2153,3642,5793,7282,null,36,198.49012474012474,199.60914760914761,200.38305613305613,201.50103950103951,202.27494802494803,null,36,297.7351871101871,299.41372141372142,300.57458419958419,302.25155925155929,303.41242203742206,null,36,99.245062370062371,99.804573804573806,100.19152806652806,100.75051975051976,101.13747401247402,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]
[37,32377.166666666668,32530.416666666668,32636.666666666668,32789.916666666664,32896.166666666664,null,308840.16666666669,224205.41666666666,309099.66666666669,null,37,32377.166666666668,32530.416666666668,32636.666666666668,32789.916666666664,32896.166666666664,null,276463,191828.25,276722.5,192087.75,null,37,355801,32725,388526,1684,2852,4536,5703,null,1253,2122,3375,4243,null,1839,3114,4953,6228,37,388526,390365,391640,393479,394754,37,388526,390365,391640,393479,394754,null,null,null,null,1839,3114,4953,6228,null,0,1839,3114,4953,6228,null,37,201.93659043659045,202.89241164241164,203.55509355509355,204.51091476091477,205.17359667359668,null,37,302.90488565488567,304.33861746361748,305.33264033264032,306.76637214137213,307.76039501039503,null,37,100.96829521829522,101.44620582120582,101.77754677754677,102.25545738045739,102.58679833679834,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]
[38,32963.75,33092.083333333336,33181,33309.25,33398.333333333336,null,264477.08333333331,193497.75,264544,null,38,32963.75,33092.083333333336,33181,33309.25,33398.333333333336,null,231513.33333333334,160534,231580.25,161051.83333333334,null,38,362247,33318,395565,1410,2387,3797,4776,null,1049,1776,2825,3553,null,1540,2607,4146,5215,38,395565,397105,398172,399711,400780,38,395565,397105,398172,399711,400780,null,null,null,null,1540,2607,4146,5215,null,0,1540,2607,4146,5215,null,38,205.59511434511435,206.39553014553016,206.95010395010394,207.75,208.30561330561329,null,38,308.39267151767154,309.59329521829522,310.42515592515588,311.625,312.45841995841994,null,38,102.79755717255718,103.19776507276508,103.47505197505197,103.875,104.15280665280665,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]
[39,33552.666666666664,33651.5,33719.833333333336,33818.666666666664,33887.166666666664,null,211848,156924.83333333334,212015.16666666666,null,39,33552.666666666664,33651.5,33719.833333333336,33818.666666666664,33887.166666666664,null,178295.33333333334,123372.16666666667,178462.5,123840,null,39,368719,33913,402632,1086,1837,2923,3676,null,808,1367,2175,2735,null,1186,2006,3192,4014,39,402632,403818,404638,405824,406646,39,402632,403818,404638,405824,406646,null,null,null,null,1186,2006,3192,4014,null,0,1186,2006,3192,4014,null,39,209.26819126819126,209.88461538461539,210.31081081081081,210.92723492723493,211.35446985446984,null,39,313.9022869022869,314.82692307692309,315.4662162162162,316.39085239085239,317.03170478170478,null,39,104.63409563409563,104.94230769230769,105.1554054054054,105.46361746361747,105.67723492723492,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]
[40,34154.916666666664,34222.5,34269.416666666664,34336.916666666664,34383.833333333336,null,156075.25,118860.16666666667,156039.41666666666,null,40,34154.916666666664,34222.5,34269.416666666664,34336.916666666664,34383.833333333336,null,121920.33333333333,84705.25,121884.5,84819.666666666672,null,40,375337,34522,409859,743,1258,2000,2516,null,553,936,1488,1872,null,811,1374,2184,2747,40,409859,410670,411233,412043,412606,40,409859,410670,411233,412043,412606,null,null,null,null,811,1374,2184,2747,null,0,811,1374,2184,2747,null,40,213.02442827442829,213.44594594594594,213.73856548856548,214.15956340956342,214.45218295218297,null,40,319.53664241164245,320.16891891891891,320.60784823284826,321.23934511434516,321.67827442827445,null,40,106.51221413721414,106.72297297297297,106.86928274428274,107.07978170478171,107.22609147609148,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]
[41,34770.25,34805,34828.916666666664,34863.583333333336,34887.666666666664,null,97459.25,77950.666666666672,97367.583333333328,null,41,34770.25,34805,34828.916666666664,34863.583333333336,34887.666666666664,null,62689,43180.416666666664,62597.333333333336,43539.666666666664,null,41,382099,35144,417243,382,645,1026,1290,null,284,480,763,960,null,417,704,1120,1409,41,417243,417660,417947,418363,418652,41,417243,417660,417947,418363,418652,null,null,null,null,417,704,1120,1409,null,0,417,704,1120,1409,null,41,216.8622661122661,217.07900207900207,217.22817047817048,217.44438669438671,217.59459459459458,null,41,325.29339916839916,325.6185031185031,325.84225571725574,326.16658004158006,326.39189189189187,null,41,108.43113305613305,108.53950103950103,108.61408523908524,108.72219334719335,108.79729729729729,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]
[42,35398.916666666664,35398.916666666664,35398.916666666664,35398.916666666664,35398.916666666664,null,35398.916666666664,35398.916666666664,35398.916666666664,null,42,35398.916666666664,35398.916666666664,35398.916666666664,35398.916666666664,35398.916666666664,null,0,0,0,0,null,42,389008,35779,424787,0,0,0,0,null,0,0,0,0,null,0,0,0,0,42,424787,424787,424787,424787,424787,42,424787,424787,424787,424787,424787,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,42,220.78326403326403,220.78326403326403,220.78326403326403,220.78326403326403,220.78326403326403,null,42,331.17489604989606,331.17489604989606,331.17489604989606,331.17489604989606,331.17489604989606,null,42,110.39163201663202,110.39163201663202,110.39163201663202,110.39163201663202,110.39163201663202,null,42,289418,389008,389008,7873,396881,0,0,0,0,null,null,null,null,null,42," -   "," -   "," -   "," -   ",0,0,0,0,null,289418,389008]
[43,36185.666666666664,36185.666666666664,36185.666666666664,36185.666666666664,36185.666666666664,null,36185.666666666664,36185.666666666664,36185.666666666664,null,43,36185.666666666664,36185.666666666664,36185.666666666664,36185.666666666664,36185.666666666664,null,0,0,0,0,null,43,397653,36575,434228,0,0,0,0,null,0,0,0,0,null,0,0,0,0,43,434228,434228,434228,434228,434228,43,434228,434228,434228,434228,434228,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,43,225.69022869022868,225.69022869022868,225.69022869022868,225.69022869022868,225.69022869022868,null,43,338.53534303534303,338.53534303534303,338.53534303534303,338.53534303534303,338.53534303534303,null,43,112.84511434511434,112.84511434511434,112.84511434511434,112.84511434511434,112.84511434511434,null,43,295850,397653,397653,8048,405701,0,0,0,0,null,null,null,null,null,43," -   "," -   "," -   "," -   ",0,0,0,0,null,295850,397653]
[44,36994.166666666664,36994.166666666664,36994.166666666664,36994.166666666664,36994.166666666664,null,36994.166666666664,36994.166666666664,36994.166666666664,null,44,36994.166666666664,36994.166666666664,36994.166666666664,36994.166666666664,36994.166666666664,null,0,0,0,0,null,44,406538,37392,443930,0,0,0,0,null,0,0,0,0,null,0,0,0,0,44,443930,443930,443930,443930,443930,44,443930,443930,443930,443930,443930,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,44,230.73284823284823,230.73284823284823,230.73284823284823,230.73284823284823,230.73284823284823,null,44,346.09927234927233,346.09927234927233,346.09927234927233,346.09927234927233,346.09927234927233,null,44,115.36642411642411,115.36642411642411,115.36642411642411,115.36642411642411,115.36642411642411,null,44,302460,406538,406538,8228,414766,0,0,0,0,null,null,null,null,null,44," -   "," -   "," -   "," -   ",0,0,0,0,null,302460,406538]
[45,37824.75,37824.75,37824.75,37824.75,37824.75,null,37824.75,37824.75,37824.75,null,45,37824.75,37824.75,37824.75,37824.75,37824.75,null,0,0,0,0,null,45,415666,38231,453897,0,0,0,0,null,0,0,0,0,null,0,0,0,0,45,453897,453897,453897,453897,453897,45,453897,453897,453897,453897,453897,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,45,235.91320166320168,235.91320166320168,235.91320166320168,235.91320166320168,235.91320166320168,null,45,353.86980249480251,353.86980249480251,353.86980249480251,353.86980249480251,353.86980249480251,null,45,117.95660083160084,117.95660083160084,117.95660083160084,117.95660083160084,117.95660083160084,null,45,309251,415666,415666,8412,424078,0,0,0,0,null,null,null,null,null,45," -   "," -   "," -   "," -   ",0,0,0,0,null,309251,415666]
[46,38678.25,38678.25,38678.25,38678.25,38678.25,null,38678.25,38678.25,38678.25,null,46,38678.25,38678.25,38678.25,38678.25,38678.25,null,0,0,0,0,null,46,425045,39094,464139,null,null,null,null,null,null,null,null,null,null,0,0,0,0,46,464139,464139,464139,464139,464139,46,464139,464139,464139,464139,464139,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,46,241.23648648648648,241.23648648648648,241.23648648648648,241.23648648648648,241.23648648648648,null,46,361.85472972972974,361.85472972972974,361.85472972972974,361.85472972972974,361.85472972972974,null,46,120.61824324324324,120.61824324324324,120.61824324324324,120.61824324324324,120.61824324324324,null,46,316229,425045,425045,8602,433647,0,0,0,0,null,null,null,null,null,46," -   "," -   "," -   "," -   ",0,0,0,0,null,316229,425045]
[47,39366.75,39366.75,39366.75,39366.75,39366.75,null,39366.75,39366.75,39366.75,null,47,39366.75,39366.75,39366.75,39366.75,39366.75,null,0,0,0,0,null,47,432611,39790,472401,null,null,null,null,null,null,null,null,null,null,0,0,0,0,47,472401,472401,472401,472401,472401,47,472401,472401,472401,472401,472401,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,47,245.53066528066529,245.53066528066529,245.53066528066529,245.53066528066529,245.53066528066529,null,47,368.29599792099793,368.29599792099793,368.29599792099793,368.29599792099793,368.29599792099793,null,47,122.76533264033264,122.76533264033264,122.76533264033264,122.76533264033264,122.76533264033264,null,47,321858,432611,432611,8755,441366,0,0,0,0,null,null,null,null,null,47," -   "," -   "," -   "," -   ",0,0,0,0,null,321858,432611]
[48,41176.333333333336,41176.333333333336,41176.333333333336,41176.333333333336,41176.333333333336,null,41176.333333333336,41176.333333333336,41176.333333333336,null,48,41176.333333333336,41176.333333333336,41176.333333333336,41176.333333333336,41176.333333333336,null,0,0,0,0,null,48,452497,41619,494116,null,null,null,null,null,null,null,null,null,null,0,0,0,0,48,494116,494116,494116,494116,494116,48,494116,494116,494116,494116,494116,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,48,256.81704781704781,256.81704781704781,256.81704781704781,256.81704781704781,256.81704781704781,null,48,385.22557172557174,385.22557172557174,385.22557172557174,385.22557172557174,385.22557172557174,null,48,128.4085239085239,128.4085239085239,128.4085239085239,128.4085239085239,128.4085239085239,null,48,336653,452497,452497,9158,461655,0,0,0,0,null,null,null,null,null,48," -   "," -   "," -   "," -   ",0,0,0,0,null,336653,452497]
[49,43939.666666666664,43939.666666666664,43939.666666666664,43939.666666666664,43939.666666666664,null,43939.666666666664,43939.666666666664,43939.666666666664,null,49,43939.666666666664,43939.666666666664,43939.666666666664,43939.666666666664,43939.666666666664,null,0,0,0,0,null,49,482864,44412,527276,null,null,null,null,null,null,null,null,null,null,0,0,0,0,49,527276,527276,527276,527276,527276,49,527276,527276,527276,527276,527276,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,49,274.05197505197503,274.05197505197503,274.05197505197503,274.05197505197503,274.05197505197503,null,49,411.07796257796258,411.07796257796258,411.07796257796258,411.07796257796258,411.07796257796258,null,49,137.02598752598752,137.02598752598752,137.02598752598752,137.02598752598752,137.02598752598752,null,49,359246,482864,482864,9772,492636,0,0,0,0,null,null,null,null,null,49," -   "," -   "," -   "," -   ",0,0,0,0,null,359246,482864,{"$f":"DL53*1.020238","v":492636.20163199998}]
[50,47007,47007,47007,47007,47007,null,47007,47007,47007,null,50,{"$f":"$BD54/12","v":48115.75},{"$f":"$BD54/12","v":48115.75},48115.75,48115.75,48115.75,null,48115.75,48115.75,48115.75,48115.75,null,50,516572,47512,564084,null,null,null,null,null,null,null,null,null,null,0,0,0,0,50,564084,564084,564084,564084,564084,50,{"$f":"$BD54","v":577389},{"$f":"$BD54","v":577389},577389,577389,577389,{"$f":"VLOOKUP(AV54,Pens_grundbeløb,IF(beregningsdato<$DF$3,2,3),FALSE)","v":528756},{"$f":"ROUND(BB54*($AL$4),0)","v":48633},{"$f":"SUM(BB54:BC54)","v":577389},null,0,0,0,0,null,577389,577389,577389,577389,577389,null,50,293.18295218295219,293.18295218295219,293.18295218295219,293.18295218295219,293.18295218295219,null,50,439.77442827442826,439.77442827442826,439.77442827442826,439.77442827442826,439.77442827442826,null,50,146.5914760914761,146.5914760914761,146.5914760914761,146.5914760914761,146.5914760914761,null,50,384324,516572,516572,10454,527026,0,0,0,0,null,null,null,null,null,50," -   "," -   "," -   "," -   ",0,0,0,0,50,393389,528756,{"$f":"DL54*1.020238","v":539456.96392799995}]
[51,51922.666666666664,51922.666666666664,51922.666666666664,51922.666666666664,51922.666666666664,null,51922.666666666664,51922.666666666664,51922.666666666664,null,51,{"$f":"$BD55/12","v":53320.25},53320.25,53320.25,53320.25,53320.25,null,53320.25,53320.25,53320.25,53320.25,null,51,570591,52481,623072,null,null,null,null,null,null,null,null,null,null,0,0,0,0,51,623072,623072,623072,623072,623072,51,{"$f":"$BD55","v":639843},639843,639843,639843,639843,585950,{"$f":"ROUND(BB55*($AL$4),0)","v":53893},{"$f":"SUM(BB55:BC55)","v":639843},null,0,0,0,0,null,639843,639843,639843,639843,639843,null,51,323.84199584199587,323.84199584199587,323.84199584199587,323.84199584199587,323.84199584199587,null,51,485.7629937629938,485.7629937629938,485.7629937629938,485.7629937629938,485.7629937629938,null,51,161.92099792099793,161.92099792099793,161.92099792099793,161.92099792099793,161.92099792099793,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]
[52,59081.583333333336,59081.583333333336,59081.583333333336,59081.583333333336,59081.583333333336,null,59081.583333333336,59081.583333333336,59081.583333333336,null,52,60726.25,60726.25,60726.25,60726.25,60726.25,null,60726.25,60726.25,60726.25,60726.25,null,52,649262,59717,708979,null,null,null,null,null,null,null,null,null,null,0,0,0,0,52,708979,708979,708979,708979,708979,52,728715,728715,728715,728715,728715,667336,61379,728715,null,0,0,0,0,null,728715,728715,728715,728715,728715,null,52,368.49220374220374,368.49220374220374,368.49220374220374,368.49220374220374,368.49220374220374,null,52,552.73830561330556,552.73830561330556,552.73830561330556,552.73830561330556,552.73830561330556,null,52,184.24610187110187,184.24610187110187,184.24610187110187,184.24610187110187,184.24610187110187,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]
[53,64869.25,64869.25,64869.25,64869.25,64869.25,null,64869.25,64869.25,64869.25,null,53,67598.416666666672,67598.416666666672,67598.416666666672,67598.416666666672,67598.416666666672,null,67598.416666666672,67598.416666666672,67598.416666666672,67598.416666666672,null,53,712865,65566,778431,null,null,null,null,null,null,null,null,null,null,0,0,0,0,53,778431,778431,778431,778431,778431,53,811181,811181,811181,811181,811181,742856,68325,811181,null,0,0,0,0,null,811181,811181,811181,811181,811181,null,53,404.58991683991684,404.58991683991684,404.58991683991684,404.58991683991684,404.58991683991684,null,53,606.88487525987523,606.88487525987523,606.88487525987523,606.88487525987523,606.88487525987523,null,53,202.29495841995842,202.29495841995842,202.29495841995842,202.29495841995842,202.29495841995842,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]
[54,72585.25,72585.25,72585.25,72585.25,72585.25,null,72585.25,72585.25,72585.25,null,54,76163.5,76163.5,76163.5,76163.5,76163.5,null,76163.5,76163.5,76163.5,76163.5,null,54,797658,73365,871023,null,null,null,null,null,null,null,null,null,null,0,0,0,0,54,871023,871023,871023,871023,871023,54,913962,913962,913962,913962,913962,836980,76982,913962,null,0,0,0,0,null,913962,913962,913962,913962,913962,null,54,452.71465696465697,452.71465696465697,452.71465696465697,452.71465696465697,452.71465696465697,null,54,679.07198544698542,679.07198544698542,679.07198544698542,679.07198544698542,679.07198544698542,null,54,226.35732848232848,226.35732848232848,226.35732848232848,226.35732848232848,226.35732848232848,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]
[55,81860,81860,81860,81860,81860,null,81860,81860,81860,null,55,85438.166666666672,85438.166666666672,85438.166666666672,85438.166666666672,85438.166666666672,null,85438.166666666672,85438.166666666672,85438.166666666672,85438.166666666672,null,55,899580,82740,982320,null,null,null,null,null,null,null,null,null,null,0,0,0,0,55,982320,982320,982320,982320,982320,55,1025258,1025258,1025258,1025258,1025258,938902,86356,1025258,null,0,0,0,0,null,1025258,1025258,1025258,1025258,1025258,null,55,510.56133056133058,510.56133056133058,510.56133056133058,510.56133056133058,510.56133056133058,null,55,765.84199584199587,765.84199584199587,765.84199584199587,765.84199584199587,765.84199584199587,null,55,255.28066528066529,255.28066528066529,255.28066528066529,255.28066528066529,255.28066528066529,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]
[56,92260.166666666672,92260.166666666672,92260.166666666672,92260.166666666672,92260.166666666672,null,92260.166666666672,92260.166666666672,92260.166666666672,null,56,95838.666666666672,95838.666666666672,95838.666666666672,95838.666666666672,95838.666666666672,null,95838.666666666672,95838.666666666672,95838.666666666672,95838.666666666672,null,56,1013870,93252,1107122,null,null,null,null,null,null,null,null,null,null,0,0,0,0,56,1107122,1107122,1107122,1107122,1107122,56,1150064,1150064,1150064,1150064,1150064,1053195,96869,1150064,null,0,0,0,0,null,1150064,1150064,1150064,1150064,1150064,null,56,575.42723492723496,575.42723492723496,575.42723492723496,575.42723492723496,575.42723492723496,null,56,863.14085239085239,863.14085239085239,863.14085239085239,863.14085239085239,863.14085239085239,null,56,287.71361746361748,287.71361746361748,287.71361746361748,287.71361746361748,287.71361746361748,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:","2023-01-01"]

{"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: ",{"$f":"Forside!K11","v":"2023-01-01"}]
[]
[null,"Løngruppe",null,3]
[null,"Timer/uge",null,37]
[null,"Pensions-% inkl. evt. fritvalgs-%",null,13.89]
[null,"Særlig feriegodtgørelse, aktuel pct.",null,1.95]
[]
[null,"Stigning:","Fra","Til"]
[null,"Løntrin ",18,19]
[]
[null,"Løn",{"$f":"(VLOOKUP(til_trin,Lønark!A4:F60,løngruppe+2,FALSE)-VLOOKUP(fra_trin,Lønark!A4:F60,løngruppe+2,FALSE))/37*timetal*12","v":4175.0000000000146}]
[null,"Pension inkl. evt. fritvalgstillæg",{"$f":"(VLOOKUP(til_trin,Lønark!L4:Q60,løngruppe+2,FALSE)-VLOOKUP(fra_trin,Lønark!L4:Q60,løngruppe+2,FALSE))/37*timetal*pensionsstatus%*12","v":579.90750000000196}]
[null,"Ferietillæg",{"$f":"ferie_pct%*C13","v":81.412500000000279}]
[null,"Årlig bruttoudgift i alt",{"$f":"ROUND(SUM(C13:C15),0)","v":4836}]

{"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:",{"$f":"Forside!K11","v":"2023-01-01"}]
[]
[{"$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":11421.478702702703},{"$f":"beløb/12","v":951.7898918918919}]
[null,"Pension inkl. evt. fritvalgstillæg",{"$f":"beløb*pensionsstatus%","v":1586.4433918054053},{"$f":"C13/12","v":132.20361598378378}]
[null,"Ferietillæg",{"$f":"D8%*(C12)","v":222.71883470270271},{"$f":"C14/12","v":18.559902891891891}]
[null,"Bruttoudgift i alt",{"$f":"ROUND(SUM(C12:C14),0)","v":13231},{"$f":"ROUND(SUM(D12:D14),0)","v":1103}]

{"sheet":"Omregner_gl. til nyt_niveau","index":7,"n_rows":14,"n_cols":12,"rows_kept":14,"cut":false,"hidden":false,"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,{"$f":"\"Aktuelt beløb \npr. \"&DAY(beregningsdato)&\".\"&MONTH(beregningsdato)&\".\"&YEAR(beregningsdato)","v":"Aktuelt beløb \npr. 1.1.2023"},null,null,null,{"$f":"\"Tillæg pr. år;\nIndtast beløb i nutidskroner (\"&DAY(beregningsdato)&\".\"&MONTH(beregningsdato)&\".\"&YEAR(beregningsdato)&\")\"","v":"Tillæg pr. år;\nIndtast beløb i nutidskroner (1.1.2023)"},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":2201.42},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. 1.1.2023"},null,null,null,{"$f":"\"Tillæg pr. måned/uge eller pr. tidsenhed;\nIndtast beløb i nutidskroner (\"&DAY(beregningsdato)&\".\"&MONTH(beregningsdato)&\".\"&YEAR(beregningsdato)&\")\"","v":"Tillæg pr. måned/uge eller pr. tidsenhed;\nIndtast beløb i nutidskroner (1.1.2023)"},null,"svarer til:\n grundbeløb \n(31/3-2018)"]
[null,34.85,"=>",{"$f":"ROUND(B14*1.344105,2)","v":46.84},"=>",{"$f":"ROUND(D14*valgt_regulering,2)","v":51.15},null,null,null,47.8,"=>",{"$f":"J14/valgt_regulering","v":43.77385583565939}]

{"sheet":"Tid op_ned","index":8,"n_rows":31,"n_cols":8,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[2,"Valgt lønniveau: ",{"$f":"Forside!K11","v":"2023-01-01"}]
[]
[null,"Grundoplysninger:"]
[null,"Løngruppe",0]
[null,"Pensions-% inkl. evt. fritvalgs-%",14.7]
[null,"Særlig feriegodtgørelse, aktuel procent",1.95]
[]
[]
[null,"Lønsammensætning (trin i alt og grundbeløb i alt)","Før ændring",null,"Efter ændring"]
[]
[null,"Løndele:","I alt"]
[]
[null,"Løntrin - centralt og lokalt aftalte",22,null,22]
[]
["2018-10-01",{"$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"},9192]
[]
[]
[null,null,"Før ændring",null,"Efter ændring",null,null,"Difference"]
[null,"Timer/uge",37,null,30,null,null,{"$f":"C19-timetal_ny","v":7}]
[]
[null,"Fast månedsløn",{"$f":"(VLOOKUP(C13,Lønkort_løn,$C$4+2,FALSE)+((C15)*valgt_regulering))/12/37*C19","v":26133.203615999999},null,{"$f":"(VLOOKUP(E13,Lønkort_løn,$C$4+2,FALSE)+((E15)*valgt_regulering))/12/37*E19","v":20510.878378378377},null,null,{"$f":"E21-C21","v":-5622.3252376216224}]
[null,"Pension inkl. evt. fritvalgstillæg",{"$f":"((VLOOKUP(C13,Lønkort_pens,$C$4+2,FALSE)+((C15)*valgt_regulering))/12/37*C19*$C$5%)","v":3841.5809315519996},null,{"$f":"((VLOOKUP(E13,Lønkort_pens,$C$4+2,FALSE)+((E15)*valgt_regulering))/12/37*E19*$C$5%)","v":3015.0991216216212},null,null,{"$f":"E22-C22","v":-826.4818099303784}]
[null,"Ferietillæg",{"$f":"$C$6%*C21","v":509.59747051199997},null,{"$f":"$C$6%*E21","v":399.96212837837834},null,null,{"$f":"E23-C23","v":-109.63534213362163}]
[null,"Månedsløn, brutto",{"$f":"SUM(C21:C23)","v":30484.382018063996},null,{"$f":"SUM(E21:E23)","v":23925.939628378375},null,null,{"$f":"E24-C24","v":-6558.4423896856206}]
[]
[null,"Fast løn, år",{"$f":"(VLOOKUP(C13,Lønkort_løn,$C$4+2,FALSE)+((C15)*valgt_regulering))/37*C19","v":313598.44339199999},{"$f":"D21*12","v":0},{"$f":"(VLOOKUP(E13,Lønkort_løn,$C$4+2,FALSE)+((E15)*valgt_regulering))/37*E19","v":246130.54054054056},null,null,{"$f":"E26-C26","v":-67467.902851459425}]
[null,"Pension inkl. evt. fritvalgstillæg, år",{"$f":"((VLOOKUP(C13,Lønkort_pens,$C$4+2,FALSE)+((C15)*valgt_regulering))/37*C19*$C$5%)","v":46098.971178623993},0,{"$f":"((VLOOKUP(E13,Lønkort_pens,$C$4+2,FALSE)+((E15)*valgt_regulering))/37*E19*$C$5%)","v":36181.189459459463},null,null,{"$f":"E27-C27","v":-9917.7817191645299}]
[null,"Ferietillæg, år",{"$f":"C23*12","v":6115.1696461439997},null,{"$f":"E23*12","v":4799.5455405405401},null,null,{"$f":"E28-C28","v":-1315.6241056034596}]
[null,"Årsløn, brutto",{"$f":"SUM(C26:C28)","v":365812.58421676798},null,{"$f":"SUM(E26:E28)","v":287111.27554054058},null,null,{"$f":"E29-C29","v":-78701.308676227403}]
[]
[null,"Timeløn",{"$f":"ROUND((VLOOKUP(C13,Lønkort_løn,$C$4+2,FALSE)+((C15)*valgt_regulering))/1924,2)","v":162.99},{"$f":"D26/timetal_ny*37/1924","v":0},{"$f":"ROUND((VLOOKUP(E13,Lønkort_løn,$C$4+2,FALSE)+((E15)*valgt_regulering))/1924,2)","v":157.78},null,null,{"$f":"E31-C31","v":-5.210000000000008}]

{"sheet":"Samlet_omk","index":9,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[2,"Valgt lønniveau: ",{"$f":"Forside!K11","v":"2023-01-01"}]
[]
[null,"Løngruppe",0]
[null,"Timer/uge",37]
[null,"Pensions-% inkl. evt. fritvalgs-%",13.89]
[null,"Særlig feriegodtgørelse, aktuel pct.",1.95]
[]
[null,"Løntrin ",22]
[]
["2018-10-01",{"$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"}]
[]
[]
[null,"Løn/måned",{"$f":"(VLOOKUP(fra_trin,Lønkort_løn,løngruppe+2,FALSE)+(C10*valgt_regulering))/12/37*timetal","v":25296.75}]
[null,"Pension inkl. evt. fritvalgstillæg",{"$f":"(VLOOKUP(fra_trin,Lønkort_pens,løngruppe+2,FALSE)+(C10*valgt_regulering))/12/37*timetal*pensionsstatus%","v":3513.7185749999999}]
[null,"Ferietillæg",{"$f":"C6%*C13","v":493.28662500000002}]
[null,"Månedlig bruttoudgift i alt",{"$f":"SUM(C13:C15)","v":29303.7552}]
[]
[null,"Løn/år",{"$f":"(VLOOKUP(fra_trin,Lønkort_løn,løngruppe+2,FALSE)+(C10*valgt_regulering))/37*timetal","v":303561}]
[null,"Pension inkl. evt. fritvalgstillæg",{"$f":"(VLOOKUP(fra_trin,Lønkort_pens,løngruppe+2,FALSE)+(C10*valgt_regulering))/37*timetal*pensionsstatus%","v":42164.622900000002}]
[null,"Ferietillæg",{"$f":"C15*12","v":5919.4395000000004}]
[null,"Årlig bruttoudgift i alt",{"$f":"SUM(C18:C20)","v":351645.0624}]
[]
[null,"Timeløn",{"$f":"ROUND(VLOOKUP(fra_trin,Lønark!A4:AU60,løngruppe+43,FALSE)/1924,2)+ROUND(C10*valgt_regulering/1924,2)","v":157.78}]

{"sheet":"Omregner_00_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":"2023-01-01"},null,"Timetal:",37]
[]
[null,{"$f":"\"1) Grundbeløb pr. 31-3-20\"&L2&\" omregnet til nutidskr.\"","v":"1) Grundbeløb pr. 31-3-2018 omregnet til nutidskr."}]
[null,null,"Årligt grundbeløb:",null,30377]
[]
[null,null,null,null,"år","måned"]
[null,null,"Aktuelt beløb",null,{"$f":"ROUND(kr_omregnes*valgt_regulering,0)/37*I11","v":33171},{"$f":"ROUND(kr_omregnes*valgt_regulering,2)/37*I11/12","v":2764.2458333333329}]
[]
[]
[null,{"$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,139.5]
[]
[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":1533},{"$f":"ROUND(E21*12/valgt_regulering,2)/I11*37/12","v":127.75}]