{"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":28,"n_cols":4,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Reguleringsprocenter",null,"pensionsudbygning"]
[null,"Valgt:",{"$f":"VLOOKUP(Forside!K11,reguleringsprocenter!B4:D15,2,TRUE)","v":1.083866}]
[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,"Liste, opslag niveauer"]
[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:",{"$f":"VLOOKUP(beregningsdato,regpct_tabel,1,TRUE)","v":"2022-10-01"},null,"Optrapning fra:",null,null,null,null,"Pensionsgivende løn",null,null,null,null,null,"Pensionsgivende løn, optrapning fra:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,null,"Omr 0","Omr 1","Omr 2","Omr 3","Omr 4",null,"Omr 0","Omr 1","Omr 2","Omr 3","Omr 4","Grundsats","%-reg.","Sats",null,"Pensionsudbygningspct:",null,null,{"$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":8.3865999999999996E-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":8.3865999999999996E-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":17869.666666666668},18121.666666666668,18296.166666666668,18548.333333333332,18722.75,null,{"$f":"ROUND(AQ5+(AR5-AQ5)/3*faktor,0)/12","v":469117.66666666669},{"$f":"ROUND(AR5+(AS5-AR5)/3*faktor,0)/12","v":330593},{"$f":"ROUND(AS5+(AT5-AS5)/3*faktor,0)/12","v":469842.58333333331},null,1,{"$f":"B5","v":17869.666666666668},{"$f":"C5","v":18121.666666666668},{"$f":"D5","v":18296.166666666668},{"$f":"E5","v":18548.333333333332},{"$f":"F5","v":18722.75},null,{"$f":"(BK5+ROUND((BL5-BK5)/3*faktor,0))/12","v":451248},{"$f":"(BL5+ROUND((BM5-BL5)/3*faktor,0))/12","v":312723.33333333331},{"$f":"(BM5+ROUND((BN5-BM5)/3*faktor,0))/12","v":451972.91666666669},{"$f":"(BN5+ROUND((BO5-BN5)/3*faktor,0))/12","v":313000.75},null,1,197844,{"$f":"ROUND(Y5*regulering,0)","v":16592},{"$f":"Y5+Z5","v":214436},2790,4722,7514,9445,null,2076,3513,5590,7027,null,{"$f":"ROUND(AB5*(1+$AL$4),0)","v":3024},{"$f":"ROUND(AC5*(1+$AL$4),0)","v":5118},8144,10237,1,{"$f":"$AA5","v":214436},{"$f":"$AA5+AL5","v":217460},{"$f":"$AA5+AM5","v":219554},222580,224673,1,{"$f":"AQ5","v":214436},{"$f":"AR5","v":217460},{"$f":"AS5","v":219554},{"$f":"AT5","v":222580},{"$f":"AU5","v":224673},null,null,null,null,{"$f":"ROUND(AL5*udbygningspct,0)","v":3024},{"$f":"ROUND(AM5*udbygningspct,0)","v":5118},{"$f":"ROUND(AN5*udbygningspct,0)","v":8144},{"$f":"ROUND(AO5*udbygningspct,0)","v":10237},null,{"$f":"BD5","v":0},{"$f":"$BK5+BF5","v":3024},{"$f":"$BK5+BG5","v":5118},{"$f":"$BK5+BH5","v":8144},{"$f":"$BK5+BI5","v":10237},null,1,{"$f":"AQ5/1924","v":111.45322245322245},{"$f":"AR5/1924","v":113.02494802494803},{"$f":"AS5/1924","v":114.11330561330561},{"$f":"AT5/1924","v":115.68607068607069},{"$f":"AU5/1924","v":116.77390852390852},null,1,{"$f":"AQ5/1924*1.5","v":167.17983367983368},{"$f":"AR5/1924*1.5","v":169.53742203742206},{"$f":"AS5/1924*1.5","v":171.16995841995842},{"$f":"AT5/1924*1.5","v":173.52910602910603},{"$f":"AU5/1924*1.5","v":175.16086278586278},null,1,{"$f":"AQ5/1924/2","v":55.726611226611226},{"$f":"AR5/1924/2","v":56.512474012474016},{"$f":"AS5/1924/2","v":57.056652806652806},{"$f":"AT5/1924/2","v":57.843035343035346},{"$f":"AU5/1924/2","v":58.386954261954259},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$2,0)","v":197844},null,"2019-04-01",719,0]
[2,18144.166666666668,18402.416666666668,18581.083333333332,18839.25,19018,null,480583.83333333331,338334.83333333331,480871.5,null,2,{"$f":"B6","v":18144.166666666668},18402.416666666668,18581.083333333332,18839.25,19018,null,462439.66666666669,320190.66666666669,462727.33333333331,320776.75,null,2,200883,{"$f":"ROUND(Y6*regulering,0)","v":16847},217730,2859,4837,7696,9675,null,2127,3599,5726,7198,null,{"$f":"ROUND(AB6*(1+$AL$4),0)","v":3099},{"$f":"ROUND(AC6*(1+$AL$4),0)","v":5243},{"$f":"ROUND(AD6*(1+$AL$4),0)","v":8341},{"$f":"ROUND(AE6*(1+$AL$4),0)","v":10486},2,{"$f":"$AA6","v":217730},{"$f":"$AA6+AL6","v":220829},222973,226071,228216,2,{"$f":"AQ6","v":217730},220829,222973,226071,228216,null,null,null,null,3099,5243,8341,10486,null,0,3099,5243,8341,10486,null,2,113.16528066528066,114.77598752598753,115.89033264033264,117.50051975051976,118.61538461538461,null,2,169.747920997921,172.16398128898129,173.83549896049897,176.25077962577964,177.92307692307691,null,2,56.582640332640331,57.387993762993766,57.945166320166322,58.750259875259879,59.307692307692307,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]
[3,18426.083333333332,18690.416666666668,18873.75,19138.083333333332,19321.25,null,491759,346979.33333333331,492206.66666666669,null,3,18426.083333333332,18690.416666666668,18873.75,19138.083333333332,19321.25,null,473332.91666666669,328553.25,473780.58333333331,328702.41666666669,null,3,204004,17109,221113,2927,4956,7883,9911,null,2178,3687,5865,7374,null,3172,5372,8544,10742,3,221113,224285,226485,229657,231855,3,221113,224285,226485,229657,231855,null,null,null,null,3172,5372,8544,10742,null,0,3172,5372,8544,10742,null,3,114.92359667359668,116.57224532224532,117.71569646569647,119.36434511434511,120.50675675675676,null,3,172.38539501039503,174.858367983368,176.57354469854471,179.04651767151768,180.76013513513513,null,3,57.461798336798338,58.286122661122661,58.857848232848234,59.682172557172557,60.253378378378379,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]
[4,18715.75,18986.75,19174.416666666668,19445.333333333332,19633,null,503986.41666666669,355035.16666666669,504295.83333333331,null,4,18715.75,18986.75,19174.416666666668,19445.333333333332,19633,null,485270.66666666669,336319.41666666669,485580.08333333331,336778,null,4,207211,17378,224589,3000,5078,8078,10155,null,2232,3778,6010,7555,null,3252,5504,8755,11007,4,224589,227841,230093,233344,235596,4,224589,227841,230093,233344,235596,null,null,null,null,3252,5504,8755,11007,null,0,3252,5504,8755,11007,null,4,116.73024948024948,118.42047817047818,119.59095634095634,121.28066528066527,122.45114345114345,null,4,175.09537422037423,177.63071725571726,179.38643451143452,181.92099792099791,183.67671517671516,null,4,58.365124740124742,59.210239085239088,59.795478170478169,60.640332640332637,61.225571725571726,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]
[5,19013.333333333332,19291,19483.25,19760.916666666668,19952.916666666668,null,516221.75,363546.66666666669,516691.66666666669,null,5,19013.333333333332,19291,19483.25,19760.916666666668,19952.916666666668,null,497208.41666666669,344533.33333333331,497678.33333333331,344555.58333333331,null,5,210506,17654,228160,3074,5203,8277,10403,null,2287,3871,6158,7740,null,3332,5639,8971,11275,5,228160,231492,233799,237131,239435,5,228160,231492,233799,237131,239435,null,null,null,null,3332,5639,8971,11275,null,0,3332,5639,8971,11275,null,5,118.58627858627858,120.31808731808732,121.51715176715177,123.2489604989605,124.44646569646569,null,5,177.87941787941787,180.47713097713097,182.27572765072767,184.87344074844074,186.66969854469855,null,5,59.293139293139291,60.159043659043661,60.758575883575887,61.62448024948025,62.223232848232847,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]
[6,19319.333333333332,19603.75,19800.833333333332,20085.25,20282.166666666668,null,528614.75,372514.33333333331,529096.25,null,6,19319.333333333332,19603.75,19800.833333333332,20085.25,20282.166666666668,null,509295.41666666669,353195,509776.91666666669,353378,null,6,213894,17938,231832,3149,5331,8480,10660,null,2343,3966,6309,7931,null,3413,5778,9191,11554,6,231832,235245,237610,241023,243386,6,231832,235245,237610,241023,243386,null,null,null,null,3413,5778,9191,11554,null,0,3413,5778,9191,11554,null,6,120.4948024948025,122.26871101871102,123.497920997921,125.27182952182952,126.5,null,6,180.74220374220374,183.40306652806652,185.24688149688149,187.90774428274426,189.75,null,6,60.24740124740125,61.134355509355508,61.7489604989605,62.635914760914758,63.25,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]
[7,19633.333333333332,19924.833333333332,20126.833333333332,20418.25,20620,null,541612.66666666663,381639.5,541956.91666666663,null,7,19633.333333333332,19924.833333333332,20126.833333333332,20418.25,20620,null,521979.33333333331,362006.16666666669,522323.58333333331,362051.91666666669,null,7,217370,18230,235600,3227,5464,8690,10924,null,2401,4065,6465,8127,null,3498,5922,9419,11840,7,235600,{"$f":"$AA11+AL11","v":239098},241522,245019,247440,7,235600,239098,241522,245019,247440,null,null,null,null,3498,5922,9419,11840,null,0,3498,5922,9419,11840,null,7,122.45322245322245,124.27130977130977,125.53118503118503,127.3487525987526,128.60706860706861,null,7,183.67983367983368,186.40696465696465,188.29677754677755,191.0231288981289,192.9106029106029,null,7,61.226611226611226,62.135654885654887,62.765592515592516,63.674376299376299,64.303534303534306,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]
[8,19967.916666666668,20267.083333333332,20474.083333333332,20773.083333333332,20980.083333333332,null,555675.66666666663,390935.08333333331,555883.41666666663,null,8,19967.916666666668,20267.083333333332,20474.083333333332,20773.083333333332,20980.083333333332,null,535707.75,370967.16666666669,535915.5,371473.16666666669,null,8,221074,18541,239615,3312,5604,8914,11206,null,2464,4169,6632,8337,null,3590,6074,9662,12146,8,239615,243205,245689,249277,251761,8,239615,243205,245689,249277,251761,null,null,null,null,3590,6074,9662,12146,null,0,3590,6074,9662,12146,null,8,124.54002079002079,126.40592515592516,127.69698544698545,129.56185031185032,130.85291060291061,null,8,186.81003118503119,189.60888773388774,191.54547817047819,194.34277546777548,196.27936590436593,null,8,62.270010395010395,63.20296257796258,63.848492723492726,64.780925155925161,65.426455301455306,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]
[9,20596.083333333332,20902.666666666668,21114.833333333332,21421.166666666668,21633.333333333332,null,{"$f":"ROUND(AQ13+(AR13-AQ13)/3*faktor,0)/12","v":569584.66666666663},{"$f":"ROUND(AR13+(AS13-AR13)/3*faktor,0)/12","v":400822.41666666669},{"$f":"ROUND(AS13+(AT13-AS13)/3*faktor,0)/12","v":569655.75},null,9,20596.083333333332,20902.666666666668,21114.833333333332,21421.166666666668,21633.333333333332,null,{"$f":"(BK13+ROUND((BL13-BK13)/3*faktor,0))/12","v":548988.58333333337},{"$f":"(BL13+ROUND((BM13-BL13)/3*faktor,0))/12","v":380226.33333333331},{"$f":"(BM13+ROUND((BN13-BM13)/3*faktor,0))/12","v":549059.66666666663},{"$f":"(BN13+ROUND((BO13-BN13)/3*faktor,0))/12","v":380744.83333333331},null,9,228029,19124,247153,3394,5743,9135,11484,null,2525,4273,6796,8544,null,3679,6225,9901,12447,9,247153,250832,253378,257054,259600,9,247153,250832,253378,257054,259600,null,null,null,null,3679,6225,9901,12447,null,0,3679,6225,9901,12447,null,9,128.4579002079002,130.37006237006236,131.69334719334719,133.6039501039501,134.92723492723493,null,9,192.68685031185029,195.55509355509355,197.54002079002078,200.40592515592516,202.39085239085239,null,9,64.228950103950098,65.185031185031178,65.846673596673597,66.801975051975049,67.463617463617467,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]
[10,20741.5,21055.583333333332,21273.166666666668,21587.166666666668,21804.75,null,583160.08333333337,410674.83333333331,583542.5,null,10,20741.5,21055.583333333332,21273.166666666668,21587.166666666668,21804.75,null,562418.58333333337,389933.33333333331,562801,390464.91666666669,null,10,229639,19259,248898,3477,5886,9363,11772,null,2587,4379,6966,8758,null,3769,6380,10148,12759,10,248898,252667,255278,259046,261657,10,248898,252667,255278,259046,261657,null,null,null,null,3769,6380,10148,12759,null,0,3769,6380,10148,12759,null,10,129.36486486486487,131.32380457380458,132.68087318087319,134.63929313929313,135.99636174636174,null,10,194.04729729729729,196.98570686070687,199.0213097713098,201.95893970893968,203.99454261954261,null,10,64.682432432432435,65.66190228690229,66.340436590436596,67.319646569646565,67.998180873180871,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]
[11,21131.666666666668,21453.666666666668,21676.666666666668,21998.5,22221.5,null,597726.33333333337,420772.33333333331,597972.91666666663,null,11,21131.666666666668,21453.666666666668,21676.666666666668,21998.5,22221.5,null,576594.66666666663,399640.66666666669,576841.25,400185.5,null,11,232620,{"$f":"ROUND(IF(beregningsdato>=$AA$4,SUM(Y15,$Y$4)*regulering,Y15*regulering),0)","v":19621},{"$f":"IF(beregningsdato>=$AA$4,SUM($Y$4,Y15:Z15),SUM(Y15:Z15))","v":253580},3565,6034,9597,12066,null,2652,4489,7140,8977,null,3864,6540,10402,13078,11,{"$f":"$AA15","v":253580},257444,260120,263982,266658,11,253580,257444,260120,263982,266658,null,null,null,null,3864,6540,10402,13078,null,0,3864,6540,10402,13078,null,11,131.79833679833681,133.80665280665281,135.19750519750519,137.20478170478171,138.5956340956341,null,11,197.69750519750522,200.70997920997922,202.79625779625781,205.80717255717258,207.89345114345116,null,11,65.899168399168403,66.903326403326403,67.598752598752597,68.602390852390855,69.297817047817048,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]
[12,21491.583333333332,21821.5,22050.083333333332,22380.166666666668,22608.583333333332,null,612262.33333333337,431138.08333333331,613119.33333333337,null,12,21491.583333333332,21821.5,22050.083333333332,22380.166666666668,22608.583333333332,null,590770.75,409646.5,591627.75,409906.66666666669,null,12,236605,19955,257899,3653,6183,9838,12367,null,2718,4600,7319,9201,null,3959,6702,10663,13404,12,257899,261858,264601,268562,271303,12,257899,261858,264601,268562,271303,null,null,null,null,3959,6702,10663,13404,null,0,3959,6702,10663,13404,null,12,134.04313929313929,136.10083160083161,137.52650727650729,139.5852390852391,141.00987525987526,null,12,201.06470893970894,204.15124740124742,206.28976091476093,209.37785862785864,211.5148128898129,null,12,67.021569646569645,68.050415800415806,68.763253638253644,69.792619542619548,70.504937629937629,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]
[13,21861.833333333332,22200.166666666668,22434.5,22772.833333333332,23007.083333333332,null,627704.08333333337,441813.08333333331,628276.75,null,13,21861.833333333332,22200.166666666668,22434.5,22772.833333333332,23007.083333333332,null,605842.25,419951.25,606414.91666666663,420374.66666666669,null,13,240704,20299,262342,3746,6340,10086,12680,null,2787,4717,7504,9434,null,4060,6872,10932,13743,13,262342,266402,269214,273274,276085,13,262342,266402,269214,273274,276085,null,null,null,null,4060,6872,10932,13743,null,0,4060,6872,10932,13743,null,13,136.35239085239084,138.46257796257797,139.92411642411642,142.03430353430355,143.49532224532226,null,13,204.52858627858626,207.69386694386696,209.88617463617464,213.05145530145532,215.24298336798338,null,13,68.17619542619542,69.231288981288984,69.96205821205821,71.017151767151773,71.747661122661128,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]
[14,22242.166666666668,22589,22829.166666666668,23176.083333333332,23416.25,null,643305.08333333337,452647.41666666669,644041.25,null,14,22242.166666666668,22589,22829.166666666668,23176.083333333332,23416.25,null,621062.91666666663,430405.25,621799.08333333337,430992.33333333331,null,14,244915,20652,266906,3840,6499,10340,12999,null,2857,4835,7693,9671,null,4162,7044,11207,14089,14,266906,271068,273950,278113,280995,14,266906,271068,273950,278113,280995,null,null,null,null,4162,7044,11207,14089,null,0,4162,7044,11207,14089,null,14,138.72453222453223,140.8877338877339,142.38565488565487,144.54937629937629,146.04729729729729,null,14,208.08679833679832,211.33160083160084,213.57848232848232,216.82406444906445,219.07094594594594,null,14,69.362266112266113,70.443866943866951,71.192827442827436,72.274688149688146,73.023648648648646,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]
[15,22617.75,22973.333333333332,23219.666666666668,23575.166666666668,23821.5,null,659349,464074.25,659801.66666666663,null,15,22617.75,22973.333333333332,23219.666666666668,23575.166666666668,23821.5,null,636731.25,441456.5,637183.91666666663,442058.33333333331,null,15,249073,21001,271413,3937,6664,10600,13327,null,2929,4958,7886,9915,null,4267,7223,11489,14445,15,271413,275680,278636,282902,285858,15,271413,275680,278636,282902,285858,null,null,null,null,4267,7223,11489,14445,null,0,4267,7223,11489,14445,null,15,141.06704781704781,143.28482328482329,144.82120582120581,147.03846153846155,148.57484407484407,null,15,211.60057172557171,214.92723492723493,217.23180873180871,220.55769230769232,222.8622661122661,null,15,70.533523908523904,71.642411642411645,72.410602910602904,73.519230769230774,74.287422037422033,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]
[16,23002.25,23366.75,23619.25,23983.75,24236.333333333332,null,675700.25,475510.08333333331,676317.25,null,16,23002.25,23366.75,23619.25,23983.75,24236.333333333332,null,652698,452507.83333333331,653315,453274.08333333331,null,16,253330,21358,276027,4036,6831,10867,13663,null,3003,5082,8085,10165,null,4374,7404,11778,14809,16,276027,280401,283431,287805,290836,16,276027,280401,283431,287805,290836,null,null,null,null,4374,7404,11778,14809,null,0,4374,7404,11778,14809,null,16,143.46517671517671,145.73856548856548,147.31340956340955,149.58679833679832,151.16216216216216,null,16,215.19776507276507,218.60784823284823,220.97011434511433,224.38019750519749,226.74324324324323,null,16,71.732588357588355,72.869282744282742,73.656704781704775,74.793399168399162,75.581081081081081,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":23321.75},23697.25,23957.416666666668,24333,24592.916666666668,null,695717.08333333337,489569,696502,null,17,23321.75,23697.25,23957.416666666668,24333,24592.916666666668,null,672395.33333333337,466247.25,673180.25,466435.33333333331,null,17,256867,21655,279861,4157,7038,11196,14074,null,3093,5236,8330,10471,null,4506,7628,12135,15254,17,279861,284367,287489,291996,295115,17,279861,284367,287489,291996,295115,null,null,null,null,4506,7628,12135,15254,null,0,4506,7628,12135,15254,null,17,145.4579002079002,147.79989604989606,149.42255717255716,151.76507276507277,153.38617463617464,null,17,218.18685031185029,221.69984407484409,224.13383575883574,227.64760914760916,230.07926195426197,null,17,72.728950103950098,73.899948024948031,74.711278586278581,75.882536382536387,76.693087318087322,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]
[18,23747.666666666668,24132.833333333332,24399.333333333332,24784.583333333332,25051.166666666668,null,713452.75,501345.5,714253.66666666663,null,18,23747.666666666668,24132.833333333332,24399.333333333332,24784.583333333332,25051.166666666668,null,689705.08333333337,477597.83333333331,690506,478398.83333333331,null,18,261583,22050,284972,4264,7215,11480,14432,null,3172,5368,8541,10737,null,4622,7820,12443,15642,18,284972,289594,292792,297415,300614,18,284972,289594,292792,297415,300614,null,null,null,null,4622,7820,12443,15642,null,0,4622,7820,12443,15642,null,18,148.11434511434513,150.51663201663203,152.17879417879419,154.58160083160084,156.24428274428274,null,18,222.17151767151768,225.77494802494806,228.26819126819129,231.87240124740126,234.36642411642413,null,18,74.057172557172564,75.258316008316015,76.089397089397096,77.290800415800419,78.122141372141371,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]
[19,24066.583333333332,24461.5,24735.083333333332,25129.916666666668,25403.333333333332,null,731230.66666666663,514358.08333333331,731750,null,19,24066.583333333332,24461.5,24735.083333333332,25129.916666666668,25403.333333333332,null,707164.08333333337,490291.5,707683.41666666663,490661.41666666669,null,19,265114,22346,288799,4372,7401,11773,14800,null,3253,5506,8759,11011,null,4739,8022,12760,16041,19,288799,293538,296821,301559,{"$f":"$AA23+AO23","v":304840},19,288799,293538,296821,301559,304840,null,null,null,null,4739,8022,12760,16041,null,0,4739,8022,12760,16041,null,19,150.10343035343035,152.56652806652806,154.27286902286903,156.735446985447,158.44074844074845,null,19,225.15514553014555,228.8497920997921,231.40930353430355,235.10317047817051,237.66112266112268,null,19,75.051715176715177,76.283264033264032,77.136434511434516,78.367723492723499,79.220374220374225,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]
[20,24332.666666666668,24737.666666666668,25017.916666666668,25423.166666666668,25703.416666666668,null,749552.66666666663,526572,750685.58333333337,null,20,24332.666666666668,24737.666666666668,25017.916666666668,25423.166666666668,25703.416666666668,null,725220,502239.33333333331,726352.91666666663,502924.83333333331,null,20,268779,{"$f":"ROUND(IF(beregningsdato>=$AB$4,SUM(Y24,$AC$4)*regulering,Y24*regulering),0)","v":22593},{"$f":"IF(beregningsdato>=$AB$4,SUM($AC$4,Y24:Z24),SUM(Y24:Z24))","v":291992},4484,7587,12073,15176,null,3336,5645,8982,11291,null,4860,8223,13086,16449,20,291992,296852,300215,305078,308441,20,291992,296852,300215,305078,308441,null,null,null,null,4860,8223,13086,16449,null,0,4860,8223,13086,16449,null,20,151.76299376299377,154.28898128898129,156.03690228690229,158.56444906444906,160.31237006237006,null,20,227.64449064449065,231.43347193347194,234.05535343035342,237.84667359667361,240.4685550935551,null,20,75.881496881496886,77.144490644490645,78.018451143451145,79.282224532224532,80.156185031185032,null,20,199969,268779,268779,5440,274219,4153,7028,11182,14056,null,null,null,null,null,20,3336,5645,8982,11291,4484,7587,12073,15176,null,199969,268779]
[21,24735.416666666668,25150.75,25438.333333333332,25853.666666666668,26141.25,null,768459,540116.66666666663,769161.91666666663,null,21,24735.416666666668,25150.75,25438.333333333332,25853.666666666668,26141.25,null,743723.58333333337,515381.25,744426.5,516084.16666666669,null,21,273238,{"$f":"ROUND(IF(beregningsdato>=$AB$4,SUM(Y25,$AC$4)*regulering,Y25*regulering),0)","v":22967},{"$f":"IF(beregningsdato>=$AB$4,SUM($AC$4,Y25:Z25),SUM(Y25:Z25))","v":296825},4598,7782,12381,15565,null,3421,5790,9211,11580,null,4984,8435,13419,16870,21,296825,301809,305260,310244,313695,21,296825,301809,305260,310244,313695,null,null,null,null,4984,8435,13419,16870,null,0,4984,8435,13419,16870,null,21,154.27494802494803,156.86538461538461,158.65904365904365,161.24948024948026,163.04313929313929,null,21,231.41242203742206,235.29807692307691,237.98856548856548,241.87422037422039,244.56470893970894,null,21,77.137474012474016,78.432692307692307,79.329521829521823,80.624740124740129,81.521569646569645,null,21,203286,273238,273238,5530,278768,4259,7208,11467,14416,null,null,null,null,null,21,3421,5790,9211,11580,4598,7782,12381,15565,null,203286,273238]
[22,25108.833333333332,25524.166666666668,25811.75,26227.083333333332,26514.666666666668,null,768832.41666666663,540490.08333333337,769535.33333333337,null,22,25108.833333333332,25524.166666666668,25811.75,26227.083333333332,26514.666666666668,null,743723.58333333337,515381.25,744426.5,516084.16666666669,null,22,277372,{"$f":"ROUND(IF(beregningsdato>=$AB$4,SUM(Y26,$AC$4)*regulering,Y26*regulering),0)","v":23314},{"$f":"IF(beregningsdato>=$AB$4,SUM($AC$4,Y26:Z26),SUM(Y26:Z26))","v":301306},4598,7782,12381,15565,null,3421,5790,9211,11580,null,4984,8435,13419,16870,22,301306,306290,309741,314725,318176,22,301306,306290,309741,314725,318176,null,null,null,null,4984,8435,13419,16870,null,0,4984,8435,13419,16870,null,22,156.6039501039501,159.19438669438671,160.98804573804574,163.57848232848232,165.37214137214139,null,22,234.90592515592516,238.79158004158006,241.48206860706861,245.36772349272348,248.05821205821206,null,22,78.301975051975049,79.597193347193354,80.494022869022871,81.789241164241162,82.686070686070693,null,22,206362,277372,277372,5613,282985,4259,7208,11467,14416,null,null,null,null,null,22,3421,5790,9211,11580,4598,7782,12381,15565,null,206362,277372]
[23,25452.416666666668,25856.583333333332,26136.083333333332,26540.083333333332,26819.833333333332,null,749180.16666666663,526347.91666666663,749565.41666666663,null,23,25452.416666666668,25856.583333333332,26136.083333333332,26540.083333333332,26819.833333333332,null,723727.75,500895.5,724113,502026.66666666669,null,23,281796,{"$f":"ROUND(Y27*regulering,0)","v":23633},{"$f":"Y27+Z27","v":305429},4475,7569,12042,15139,null,3329,5631,8959,11263,null,4850,8204,13052,16409,23,305429,310279,313633,318481,321838,23,305429,310279,313633,318481,321838,null,null,null,null,4850,8204,13052,16409,null,0,4850,8204,13052,16409,null,23,158.74688149688149,161.26767151767152,163.01091476091477,165.53066528066529,167.27546777546777,null,23,238.12032224532223,241.90150727650729,244.51637214137216,248.29599792099793,250.91320166320168,null,23,79.373440748440743,80.633835758835758,81.505457380457386,82.765332640332645,83.637733887733887,null,23,209653,281796,281796,5703,287499,4144,7010,11153,14021,null,null,null,null,null,23,3329,5631,8959,11263,4475,7569,12042,15139,null,209653,281796]
[24,25864.666666666668,26257.083333333332,26529,26921.416666666668,27193.25,null,728552.08333333337,513169.16666666669,729216.41666666663,null,24,25864.666666666668,26257.083333333332,26529,26921.416666666668,27193.25,null,702687.41666666663,487304.5,703351.75,487819.66666666669,null,24,286360,24016,310376,4345,7355,11700,14709,null,3233,5472,8705,10943,null,4709,7972,12681,15943,24,310376,315085,318348,323057,326319,24,310376,315085,318348,323057,326319,null,null,null,null,4709,7972,12681,15943,null,0,4709,7972,12681,15943,null,24,161.31808731808732,163.76559251559252,165.46153846153845,167.90904365904365,169.60446985446984,null,24,241.97713097713097,245.64838877338877,248.19230769230768,251.86356548856548,254.40670478170478,null,24,80.659043659043661,81.882796257796258,82.730769230769226,83.954521829521823,84.80223492723492,null,24,213049,286360,286360,5795,292155,4025,6812,10837,13623,null,null,null,null,null,24,3233,5472,8705,10943,4345,7355,11700,14709,null,213049,286360]
[25,26285.583333333332,26665.833333333332,26929,27309.5,{"$f":"AU29/12","v":27572.666666666668},null,707186.58333333337,497909.58333333331,708277.66666666663,null,25,26285.583333333332,26665.833333333332,26929,27309.5,27572.666666666668,null,680901,471624,681992.08333333337,472267.66666666669,null,25,291020,24407,315427,4210,7124,11336,14250,null,3132,5300,8434,10602,null,4563,7721,12287,15445,25,315427,319990,323148,327714,330872,25,315427,319990,323148,327714,330872,null,null,null,null,4563,7721,12287,15445,null,0,4563,7721,12287,15445,null,25,163.94334719334719,166.31496881496881,167.95634095634097,170.32952182952184,171.97089397089397,null,25,245.91502079002078,249.47245322245323,251.93451143451145,255.49428274428277,257.95634095634097,null,25,81.971673596673597,83.157484407484404,83.978170478170483,85.164760914760919,85.985446985446984,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]
[26,26716.25,27083.5,27337.583333333332,27704.833333333332,27958.916666666668,null,684338.58333333337,482062.08333333331,684959.91666666663,null,26,26716.25,27083.5,27337.583333333332,27704.833333333332,27958.916666666668,null,657622.33333333337,455345.83333333331,658243.66666666663,455967.16666666669,null,26,295788,24807,320595,4066,6879,10945,13758,null,3025,5118,8143,10236,null,4407,7456,11863,14912,26,320595,325002,328051,332458,335507,26,320595,325002,328051,332458,335507,null,null,null,null,4407,7456,11863,14912,null,0,4407,7456,11863,14912,null,26,166.62941787941787,168.91995841995842,170.50467775467774,172.79521829521829,174.37993762993764,null,26,249.94412681912681,253.37993762993761,255.75701663201662,259.19282744282742,261.56990644490645,null,26,83.314708939708936,84.45997920997921,85.252338877338872,86.397609147609145,87.189968814968822,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]
[27,27156.583333333332,27509.75,27754.166666666668,28107.166666666668,28351.583333333332,null,659560.33333333337,465178.5,659859.5,null,27,27156.583333333332,27509.75,27754.166666666668,28107.166666666668,28351.583333333332,null,632403.75,438021.91666666669,632702.91666666663,438619.33333333331,null,27,300664,25215,325879,3910,6616,10524,13230,null,2909,4922,7830,9843,null,4238,7171,11407,14340,27,325879,330117,333050,337286,340219,27,325879,330117,333050,337286,340219,null,null,null,null,4238,7171,11407,14340,null,0,4238,7171,11407,14340,null,27,169.37577962577961,171.57848232848232,173.10291060291061,175.30457380457381,176.82900207900207,null,27,254.06366943866942,257.36772349272348,259.65436590436593,262.95686070686071,265.2435031185031,null,27,84.687889812889807,85.789241164241162,86.551455301455306,87.652286902286903,88.414501039501033,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]
[28,27606.75,27944.833333333332,28178.916666666668,28517,28750.916666666668,null,633001.33333333337,447110.08333333331,633573.5,null,28,27606.75,27944.833333333332,28178.916666666668,28517,28750.916666666668,null,605394.58333333337,419503.33333333331,605966.75,419777,null,28,305648,25633,331281,3743,6335,10078,12668,null,2785,4713,7498,9425,null,4057,6866,10923,13730,28,331281,335338,338147,342204,345011,28,331281,335338,338147,342204,345011,null,null,null,null,4057,6866,10923,13730,null,0,4057,6866,10923,13730,null,28,172.18347193347194,174.2920997920998,175.752079002079,177.86070686070687,179.31964656964658,null,28,258.27520790020787,261.43814968814968,263.62811850311851,266.79106029106032,268.97946985446987,null,28,86.091735966735968,87.146049896049902,87.8760395010395,88.930353430353435,89.65982328482329,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]
[29,28067.166666666668,28389.25,28612.166666666668,28934.25,29157.25,null,604811.08333333337,427558.66666666669,605356.08333333337,null,29,28067.166666666668,28389.25,28612.166666666668,28934.25,29157.25,null,576743.91666666663,399491.5,577288.91666666663,400185.75,null,29,310745,26061,336806,3566,6034,9600,12069,null,2653,4489,7142,8979,null,3865,6540,10405,13081,29,336806,340671,343346,347211,349887,29,336806,340671,343346,347211,349887,null,null,null,null,3865,6540,10405,13081,null,0,3865,6540,10405,13081,null,29,175.05509355509355,177.06392931392932,178.45426195426197,180.46309771309771,181.8539501039501,null,29,262.58264033264032,265.595893970894,267.68139293139296,270.69464656964658,272.78092515592516,null,29,87.527546777546775,88.531964656964661,89.227130977130983,90.231548856548855,90.926975051975049,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]
[30,28537.5,28842.416666666668,29053.666666666668,29358.75,29569.833333333332,null,574541.58333333337,407120.75,575356.25,null,30,28537.5,28842.416666666668,29053.666666666668,29358.75,29569.833333333332,null,546004.08333333337,378583.25,546818.75,378801.16666666669,null,30,315952,26498,342450,3376,5715,9092,11429,null,2512,4252,6764,8503,null,3659,6194,9855,12388,30,342450,346109,348644,352305,354838,30,342450,346109,348644,352305,354838,null,null,null,null,3659,6194,9855,12388,null,0,3659,6194,9855,12388,null,30,177.98856548856548,179.89033264033264,181.2079002079002,183.11070686070687,184.42723492723493,null,30,266.98284823284826,269.83549896049897,271.81185031185032,274.66606029106032,276.64085239085239,null,30,88.994282744282742,89.945166320166322,90.603950103950098,91.555353430353435,92.213617463617467,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]
[31,29018.416666666668,29305.25,29503.916666666668,29790.75,29989.25,null,542641.33333333337,385051,543126.83333333337,null,31,29018.416666666668,29305.25,29503.916666666668,29790.75,29989.25,null,513622.91666666669,356032.58333333331,514108.41666666669,356219.66666666669,null,31,321277,26944,348221,3176,5375,8551,10749,null,2363,3999,6362,7997,null,3442,5826,9268,11650,31,348221,351663,354047,357489,359871,31,348221,351663,354047,357489,359871,null,null,null,null,3442,5826,9268,11650,null,0,3442,5826,9268,11650,null,31,180.98804573804574,182.77702702702703,184.01611226611226,185.80509355509355,187.04313929313929,null,31,271.48206860706864,274.16554054054052,276.02416839916839,278.70764033264032,280.56470893970891,null,31,90.494022869022871,91.388513513513516,92.00805613305613,92.902546777546775,93.521569646569645,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]
[32,29510.166666666668,29777.583333333332,29962.833333333332,30230.583333333332,30415.75,null,508364.25,361498.58333333331,509413.83333333331,null,32,29510.166666666668,29777.583333333332,29962.833333333332,30230.583333333332,30415.75,null,478854.08333333331,331988.41666666669,479903.66666666669,332292.16666666669,null,32,326721,27401,354122,2961,5012,7976,10026,null,2203,3729,5934,7459,null,3209,5432,8645,10867,32,354122,357331,359554,362767,364989,32,354122,357331,359554,362767,364989,null,null,null,null,3209,5432,8645,10867,null,0,3209,5432,8645,10867,null,32,184.05509355509355,185.72297297297297,186.87837837837839,188.54833679833681,189.70322245322245,null,32,276.08264033264032,278.58445945945948,280.31756756756761,282.82250519750522,284.55483367983368,null,32,92.027546777546775,92.861486486486484,93.439189189189193,94.274168399168403,94.851611226611226,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]
[33,30012.5,30259.5,30430.583333333332,30677.833333333332,30848.666666666668,null,472307.16666666669,336612.75,473172.91666666669,null,33,30012.5,30259.5,30430.583333333332,30677.833333333332,30848.666666666668,null,442294.66666666669,306600.25,443160.41666666669,306570.91666666669,null,33,332283,27867,360150,2735,4629,7366,9258,null,2035,3444,5480,6888,null,2964,5017,7984,10034,33,360150,363114,365167,368134,370184,33,360150,363114,365167,368134,370184,null,null,null,null,{"$f":"ROUND(AL37*udbygningspct,0)","v":2964},{"$f":"ROUND(AM37*udbygningspct,0)","v":5017},{"$f":"ROUND(AN37*udbygningspct,0)","v":7984},{"$f":"ROUND(AO37*udbygningspct,0)","v":10034},null,{"$f":"BD37","v":0},{"$f":"$BK37+BF37","v":2964},{"$f":"$BK37+BG37","v":5017},{"$f":"$BK37+BH37","v":7984},{"$f":"$BK37+BI37","v":10034},null,33,{"$f":"AQ37/1924","v":187.18814968814968},{"$f":"AR37/1924","v":188.72869022869023},{"$f":"AS37/1924","v":189.79573804573803},{"$f":"AT37/1924","v":191.33783783783784},{"$f":"AU37/1924","v":192.40332640332642},null,33,{"$f":"AQ37/1924*1.5","v":280.78222453222452},{"$f":"AR37/1924*1.5","v":283.09303534303535},{"$f":"AS37/1924*1.5","v":284.69360706860704},{"$f":"AT37/1924*1.5","v":287.00675675675677},{"$f":"AU37/1924*1.5","v":288.60498960498961},null,33,{"$f":"AQ37/1924/2","v":93.594074844074839},{"$f":"AR37/1924/2","v":94.364345114345113},{"$f":"AS37/1924/2","v":94.897869022869017},{"$f":"AT37/1924/2","v":95.668918918918919},{"$f":"AU37/1924/2","v":96.201663201663209},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]
[34,30526.583333333332,30751.916666666668,30908,31133.333333333332,31289.416666666668,null,434023.5,310245.16666666669,434404.91666666669,null,34,30526.583333333332,30751.916666666668,30908,31133.333333333332,31289.416666666668,null,403496.91666666669,279718.58333333331,403878.33333333331,280100,null,34,337974,28345,366319,2495,4223,6718,8446,null,1856,3142,4998,6284,null,2704,4577,7281,9154,34,366319,369023,370896,373600,375473,34,366319,369023,370896,373600,375473,null,null,null,null,2704,4577,7281,9154,null,0,2704,4577,7281,9154,null,34,190.39449064449065,191.79989604989606,192.77338877338877,194.17879417879419,195.1522869022869,null,34,285.591735966736,287.69984407484412,289.16008316008316,291.26819126819129,292.72843035343033,null,34,95.197245322245323,95.899948024948031,96.386694386694387,97.089397089397096,97.576143451143452,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]
[35,31051.333333333332,31253.833333333332,31393.833333333332,31596.083333333332,31736.25,null,393661.33333333331,281947.16666666669,393556.16666666669,null,35,31051.333333333332,31253.833333333332,31393.833333333332,31596.083333333332,31736.25,null,362610,250895.83333333334,362504.83333333331,251536.5,null,35,343784,28832,372616,2242,3792,6031,7583,null,1668,2821,4487,5642,null,2430,4110,6537,8219,35,372616,375046,376726,379153,380835,35,372616,375046,376726,379153,380835,null,null,null,null,2430,4110,6537,8219,null,0,2430,4110,6537,8219,null,35,193.66735966735968,194.93035343035342,195.80353430353429,197.06496881496881,197.93918918918919,null,35,290.50103950103949,292.39553014553013,293.70530145530142,295.59745322245323,296.9087837837838,null,35,96.833679833679838,97.46517671517671,97.901767151767146,98.532484407484404,98.969594594594597,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]
[36,31588.166666666668,31766.25,31889.416666666668,32067.333333333332,32190.5,null,350476.08333333331,252316.66666666666,350478.83333333331,null,36,31588.166666666668,31766.25,31889.416666666668,32067.333333333332,32190.5,null,318887.91666666669,220728.5,318890.66666666669,221029.58333333334,null,36,349728,29330,379058,1972,3335,5305,6669,null,1467,2481,3947,4962,null,2137,3615,5750,7228,36,379058,381195,382673,384808,386286,36,379058,381195,382673,384808,386286,null,null,null,null,2137,3615,5750,7228,null,0,2137,3615,5750,7228,null,36,197.01559251559252,198.12629937629939,198.89449064449065,200.004158004158,200.77234927234926,null,36,295.52338877338877,297.18944906444909,298.341735966736,300.00623700623703,301.15852390852388,null,36,98.507796257796258,99.063149688149693,99.447245322245323,100.002079002079,100.38617463617463,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]
[37,32136.75,32288.833333333332,32394.333333333332,32546.416666666668,32651.833333333332,null,304467.33333333331,221204.16666666666,304724.91666666669,null,37,32136.75,32288.833333333332,32394.333333333332,32546.416666666668,32651.833333333332,null,272330.58333333331,189067.41666666666,272588.16666666669,189175.75,null,37,355801,29840,385641,1684,2852,4536,5703,null,1253,2122,3375,4243,null,1825,3091,4916,6181,37,385641,387466,388732,390557,391822,37,385641,387466,388732,390557,391822,null,null,null,null,1825,3091,4916,6181,null,0,1825,3091,4916,6181,null,37,200.43711018711019,201.38565488565487,202.04365904365903,202.99220374220374,203.64968814968816,null,37,300.65566528066529,302.07848232848232,303.06548856548852,304.48830561330561,305.47453222453225,null,37,100.2185550935551,100.69282744282744,101.02182952182952,101.49610187110187,101.82484407484408,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]
[38,32718.916666666668,32846.25,32934.5,33061.833333333336,33150.333333333336,null,260730.5,190872.58333333334,260946.08333333334,null,38,32718.916666666668,32846.25,32934.5,33061.833333333336,33150.333333333336,null,228011.58333333334,158153.66666666666,228227.16666666666,158816.91666666666,null,38,362247,30380,392627,1410,2387,3797,4776,null,1049,1776,2825,3553,null,1528,2587,4115,5177,38,392627,394155,395214,396742,397804,38,392627,394155,395214,396742,397804,null,null,null,null,1528,2587,4115,5177,null,0,1528,2587,4115,5177,null,38,204.06808731808732,204.8622661122661,205.4126819126819,206.20686070686071,206.75883575883577,null,38,306.10213097713097,307.29339916839916,308.11902286902284,309.31029106029109,310.13825363825367,null,38,102.03404365904366,102.43113305613305,102.70634095634095,103.10343035343035,103.37941787941789,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]
[39,33303.5,33401.583333333336,33469.416666666664,33567.5,33635.5,null,208938.08333333334,154868.5,209104,null,39,33303.5,33401.583333333336,33469.416666666664,33567.5,33635.5,null,175634.58333333334,121565,175800.5,122029.33333333333,null,39,368719,30923,399642,1086,1837,2923,3676,null,808,1367,2175,2735,null,1177,1991,3168,3984,39,399642,400819,401633,402810,403626,39,399642,400819,401633,402810,403626,null,null,null,null,1177,1991,3168,3984,null,0,1177,1991,3168,3984,null,39,207.71413721413722,208.32588357588358,208.74896049896049,209.36070686070687,209.78482328482329,null,39,311.57120582120581,312.48882536382536,313.12344074844071,314.04106029106032,314.67723492723496,null,39,103.85706860706861,104.16294178794179,104.37448024948024,104.68035343035343,104.89241164241164,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]
[40,33901.25,33968.333333333336,34014.916666666664,34081.916666666664,34128.5,null,154025.16666666666,117383.58333333333,153989.58333333334,null,40,33901.25,33968.333333333336,34014.916666666664,34081.916666666664,34128.5,null,120123.91666666667,83482.333333333328,120088.33333333333,83595.916666666672,null,40,375337,31478,406815,743,1258,2000,2516,null,553,936,1488,1872,null,805,1364,2168,2727,40,406815,407620,408179,408983,409542,40,406815,407620,408179,408983,409542,null,null,null,null,805,1364,2168,2727,null,0,805,1364,2168,2727,null,40,211.44230769230768,211.86070686070687,212.15124740124739,212.56912681912681,212.85966735966736,null,40,317.16346153846155,317.79106029106032,318.2268711018711,318.8536902286902,319.28950103950103,null,40,105.72115384615384,105.93035343035343,106.07562370062369,106.2845634095634,106.42983367983368,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]
[41,34512,34546.5,34570.25,34604.666666666664,34628.5,null,96290,77074.833333333328,96199,null,41,34512,34546.5,34570.25,34604.666666666664,34628.5,null,61778,42562.833333333336,61687,42770.25,null,41,382099,32045,414144,382,645,1026,1290,null,284,480,763,960,null,414,699,1112,1398,41,414144,414558,414843,415256,415542,41,414144,414558,414843,415256,415542,null,null,null,null,414,699,1112,1398,null,0,414,699,1112,1398,null,41,215.25155925155926,215.46673596673597,215.61486486486487,215.82952182952184,215.97817047817048,null,41,322.8773388773389,323.20010395010394,323.42229729729729,323.74428274428277,323.96725571725574,null,41,107.62577962577963,107.73336798336798,107.80743243243244,107.91476091476092,107.98908523908524,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]
[42,35136.083333333336,35136.083333333336,35136.083333333336,35136.083333333336,35136.083333333336,null,35136.083333333336,35136.083333333336,35136.083333333336,null,42,35136.083333333336,35136.083333333336,35136.083333333336,35136.083333333336,35136.083333333336,null,0,0,0,0,null,42,389008,32625,421633,0,0,0,0,null,0,0,0,0,null,0,0,0,0,42,421633,421633,421633,421633,421633,42,421633,421633,421633,421633,421633,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,42,219.1439708939709,219.1439708939709,219.1439708939709,219.1439708939709,219.1439708939709,null,42,328.71595634095638,328.71595634095638,328.71595634095638,328.71595634095638,328.71595634095638,null,42,109.57198544698545,109.57198544698545,109.57198544698545,109.57198544698545,109.57198544698545,null,42,289418,389008,389008,7873,396881,0,0,0,0,null,null,null,null,null,42," -   "," -   "," -   "," -   ",0,0,0,0,null,289418,389008]
[43,35916.916666666664,35916.916666666664,35916.916666666664,35916.916666666664,35916.916666666664,null,35916.916666666664,35916.916666666664,35916.916666666664,null,43,35916.916666666664,35916.916666666664,35916.916666666664,35916.916666666664,35916.916666666664,null,0,0,0,0,null,43,397653,33350,431003,0,0,0,0,null,0,0,0,0,null,0,0,0,0,43,431003,431003,431003,431003,431003,43,431003,431003,431003,431003,431003,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,43,224.01403326403326,224.01403326403326,224.01403326403326,224.01403326403326,224.01403326403326,null,43,336.02104989604987,336.02104989604987,336.02104989604987,336.02104989604987,336.02104989604987,null,43,112.00701663201663,112.00701663201663,112.00701663201663,112.00701663201663,112.00701663201663,null,43,295850,397653,397653,8048,405701,0,0,0,0,null,null,null,null,null,43," -   "," -   "," -   "," -   ",0,0,0,0,null,295850,397653]
[44,36719.416666666664,36719.416666666664,36719.416666666664,36719.416666666664,36719.416666666664,null,36719.416666666664,36719.416666666664,36719.416666666664,null,44,36719.416666666664,36719.416666666664,36719.416666666664,36719.416666666664,36719.416666666664,null,0,0,0,0,null,44,406538,34095,440633,0,0,0,0,null,0,0,0,0,null,0,0,0,0,44,440633,440633,440633,440633,440633,44,440633,440633,440633,440633,440633,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,44,229.01923076923077,229.01923076923077,229.01923076923077,229.01923076923077,229.01923076923077,null,44,343.52884615384619,343.52884615384619,343.52884615384619,343.52884615384619,343.52884615384619,null,44,114.50961538461539,114.50961538461539,114.50961538461539,114.50961538461539,114.50961538461539,null,44,302460,406538,406538,8228,414766,0,0,0,0,null,null,null,null,null,44," -   "," -   "," -   "," -   ",0,0,0,0,null,302460,406538]
[45,37543.833333333336,37543.833333333336,37543.833333333336,37543.833333333336,37543.833333333336,null,37543.833333333336,37543.833333333336,37543.833333333336,null,45,37543.833333333336,37543.833333333336,37543.833333333336,37543.833333333336,37543.833333333336,null,0,0,0,0,null,45,415666,34860,450526,0,0,0,0,null,0,0,0,0,null,0,0,0,0,45,450526,450526,450526,450526,450526,45,450526,450526,450526,450526,450526,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,45,234.16112266112265,234.16112266112265,234.16112266112265,234.16112266112265,234.16112266112265,null,45,351.241683991684,351.241683991684,351.241683991684,351.241683991684,351.241683991684,null,45,117.08056133056132,117.08056133056132,117.08056133056132,117.08056133056132,117.08056133056132,null,45,309251,415666,415666,8412,424078,0,0,0,0,null,null,null,null,null,45," -   "," -   "," -   "," -   ",0,0,0,0,null,309251,415666]
[46,38391,38391,38391,38391,38391,null,38391,38391,38391,null,46,38391,38391,38391,38391,38391,null,0,0,0,0,null,46,425045,35647,460692,null,null,null,null,null,null,null,null,null,null,0,0,0,0,46,460692,460692,460692,460692,460692,46,460692,460692,460692,460692,460692,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,46,239.44490644490645,239.44490644490645,239.44490644490645,239.44490644490645,239.44490644490645,null,46,359.16735966735968,359.16735966735968,359.16735966735968,359.16735966735968,359.16735966735968,null,46,119.72245322245323,119.72245322245323,119.72245322245323,119.72245322245323,119.72245322245323,null,46,316229,425045,425045,8602,433647,0,0,0,0,null,null,null,null,null,46," -   "," -   "," -   "," -   ",0,0,0,0,null,316229,425045]
[47,39074.333333333336,39074.333333333336,39074.333333333336,39074.333333333336,39074.333333333336,null,39074.333333333336,39074.333333333336,39074.333333333336,null,47,39074.333333333336,39074.333333333336,39074.333333333336,39074.333333333336,39074.333333333336,null,0,0,0,0,null,47,432611,36281,468892,null,null,null,null,null,null,null,null,null,null,0,0,0,0,47,468892,468892,468892,468892,468892,47,468892,468892,468892,468892,468892,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,47,243.70686070686071,243.70686070686071,243.70686070686071,243.70686070686071,243.70686070686071,null,47,365.56029106029109,365.56029106029109,365.56029106029109,365.56029106029109,365.56029106029109,null,47,121.85343035343035,121.85343035343035,121.85343035343035,121.85343035343035,121.85343035343035,null,47,321858,432611,432611,8755,441366,0,0,0,0,null,null,null,null,null,47," -   "," -   "," -   "," -   ",0,0,0,0,null,321858,432611]
[48,40870.5,40870.5,40870.5,40870.5,40870.5,null,40870.5,40870.5,40870.5,null,48,40870.5,40870.5,40870.5,40870.5,40870.5,null,0,0,0,0,null,48,452497,37949,490446,null,null,null,null,null,null,null,null,null,null,0,0,0,0,48,490446,490446,490446,490446,490446,48,490446,490446,490446,490446,490446,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,48,254.90956340956342,254.90956340956342,254.90956340956342,254.90956340956342,254.90956340956342,null,48,382.36434511434516,382.36434511434516,382.36434511434516,382.36434511434516,382.36434511434516,null,48,127.45478170478171,127.45478170478171,127.45478170478171,127.45478170478171,127.45478170478171,null,48,336653,452497,452497,9158,461655,0,0,0,0,null,null,null,null,null,48," -   "," -   "," -   "," -   ",0,0,0,0,null,336653,452497]
[49,43613.333333333336,43613.333333333336,43613.333333333336,43613.333333333336,43613.333333333336,null,43613.333333333336,43613.333333333336,43613.333333333336,null,49,43613.333333333336,43613.333333333336,43613.333333333336,43613.333333333336,43613.333333333336,null,0,0,0,0,null,49,482864,40496,523360,null,null,null,null,null,null,null,null,null,null,0,0,0,0,49,523360,523360,523360,523360,523360,49,523360,523360,523360,523360,523360,null,null,null,null,0,0,0,0,null,0,0,0,0,0,null,49,272.016632016632,272.016632016632,272.016632016632,272.016632016632,272.016632016632,null,49,408.024948024948,408.024948024948,408.024948024948,408.024948024948,408.024948024948,null,49,136.008316008316,136.008316008316,136.008316008316,136.008316008316,136.008316008316,null,49,359246,482864,482864,9772,492636,0,0,0,0,null,null,null,null,null,49," -   "," -   "," -   "," -   ",0,0,0,0,null,359246,482864,{"$f":"DL53*1.020238","v":492636.20163199998}]
[50,46657.916666666664,46657.916666666664,46657.916666666664,46657.916666666664,46657.916666666664,null,46657.916666666664,46657.916666666664,46657.916666666664,null,50,{"$f":"$BD54/12","v":47758.416666666664},{"$f":"$BD54/12","v":47758.416666666664},47758.416666666664,47758.416666666664,47758.416666666664,null,47758.416666666664,47758.416666666664,47758.416666666664,47758.416666666664,null,50,516572,43323,559895,null,null,null,null,null,null,null,null,null,null,0,0,0,0,50,559895,559895,559895,559895,559895,50,{"$f":"$BD54","v":573101},{"$f":"$BD54","v":573101},573101,573101,573101,{"$f":"VLOOKUP(AV54,Pens_grundbeløb,IF(beregningsdato<$DF$3,2,3),FALSE)","v":528756},{"$f":"ROUND(BB54*($AL$4),0)","v":44345},{"$f":"SUM(BB54:BC54)","v":573101},null,0,0,0,0,null,573101,573101,573101,573101,573101,null,50,291.00571725571723,291.00571725571723,291.00571725571723,291.00571725571723,291.00571725571723,null,50,436.50857588357587,436.50857588357587,436.50857588357587,436.50857588357587,436.50857588357587,null,50,145.50285862785861,145.50285862785861,145.50285862785861,145.50285862785861,145.50285862785861,null,50,384324,516572,516572,10454,527026,0,0,0,0,null,null,null,null,null,50," -   "," -   "," -   "," -   ",0,0,0,0,50,393389,528756,{"$f":"DL54*1.020238","v":539456.96392799995}]
[51,51537,51537,51537,51537,51537,null,51537,51537,51537,null,51,{"$f":"$BD55/12","v":52924.25},52924.25,52924.25,52924.25,52924.25,null,52924.25,52924.25,52924.25,52924.25,null,51,570591,47853,618444,null,null,null,null,null,null,null,null,null,null,0,0,0,0,51,618444,618444,618444,618444,618444,51,{"$f":"$BD55","v":635091},635091,635091,635091,635091,585950,{"$f":"ROUND(BB55*($AL$4),0)","v":49141},{"$f":"SUM(BB55:BC55)","v":635091},null,0,0,0,0,null,635091,635091,635091,635091,635091,null,51,321.43659043659045,321.43659043659045,321.43659043659045,321.43659043659045,321.43659043659045,null,51,482.15488565488567,482.15488565488567,482.15488565488567,482.15488565488567,482.15488565488567,null,51,160.71829521829522,160.71829521829522,160.71829521829522,160.71829521829522,160.71829521829522,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]
[52,58642.75,58642.75,58642.75,58642.75,58642.75,null,58642.75,58642.75,58642.75,null,52,60275.25,60275.25,60275.25,60275.25,60275.25,null,60275.25,60275.25,60275.25,60275.25,null,52,649262,54451,703713,null,null,null,null,null,null,null,null,null,null,0,0,0,0,52,703713,703713,703713,703713,703713,52,723303,723303,723303,723303,723303,667336,55967,723303,null,0,0,0,0,null,723303,723303,723303,723303,723303,null,52,365.75519750519749,365.75519750519749,365.75519750519749,365.75519750519749,365.75519750519749,null,52,548.63279625779626,548.63279625779626,548.63279625779626,548.63279625779626,548.63279625779626,null,52,182.87759875259874,182.87759875259874,182.87759875259874,182.87759875259874,182.87759875259874,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]
[53,64387.5,64387.5,64387.5,64387.5,64387.5,null,64387.5,64387.5,64387.5,null,53,67096.333333333328,67096.333333333328,67096.333333333328,67096.333333333328,67096.333333333328,null,67096.333333333328,67096.333333333328,67096.333333333328,67096.333333333328,null,53,712865,59785,772650,null,null,null,null,null,null,null,null,null,null,0,0,0,0,53,772650,772650,772650,772650,772650,53,805156,805156,805156,805156,805156,742856,62300,805156,null,0,0,0,0,null,805156,805156,805156,805156,805156,null,53,401.5852390852391,401.5852390852391,401.5852390852391,401.5852390852391,401.5852390852391,null,53,602.37785862785859,602.37785862785859,602.37785862785859,602.37785862785859,602.37785862785859,null,53,200.79261954261955,200.79261954261955,200.79261954261955,200.79261954261955,200.79261954261955,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]
[54,72046.166666666672,72046.166666666672,72046.166666666672,72046.166666666672,72046.166666666672,null,72046.166666666672,72046.166666666672,72046.166666666672,null,54,75597.833333333328,75597.833333333328,75597.833333333328,75597.833333333328,75597.833333333328,null,75597.833333333328,75597.833333333328,75597.833333333328,75597.833333333328,null,54,797658,66896,864554,null,null,null,null,null,null,null,null,null,null,0,0,0,0,54,864554,864554,864554,864554,864554,54,907174,907174,907174,907174,907174,836980,70194,907174,null,0,0,0,0,null,907174,907174,907174,907174,907174,null,54,449.35239085239084,449.35239085239084,449.35239085239084,449.35239085239084,449.35239085239084,null,54,674.02858627858632,674.02858627858632,674.02858627858632,674.02858627858632,674.02858627858632,null,54,224.67619542619542,224.67619542619542,224.67619542619542,224.67619542619542,224.67619542619542,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]
[55,81252,81252,81252,81252,81252,null,81252,81252,81252,null,55,84803.666666666672,84803.666666666672,84803.666666666672,84803.666666666672,84803.666666666672,null,84803.666666666672,84803.666666666672,84803.666666666672,84803.666666666672,null,55,899580,75444,975024,null,null,null,null,null,null,null,null,null,null,0,0,0,0,55,975024,975024,975024,975024,975024,55,1017644,1017644,1017644,1017644,1017644,938902,78742,1017644,null,0,0,0,0,null,1017644,1017644,1017644,1017644,1017644,null,55,506.76923076923077,506.76923076923077,506.76923076923077,506.76923076923077,506.76923076923077,null,55,760.15384615384619,760.15384615384619,760.15384615384619,760.15384615384619,760.15384615384619,null,55,253.38461538461539,253.38461538461539,253.38461538461539,253.38461538461539,253.38461538461539,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]
[56,91574.916666666672,91574.916666666672,91574.916666666672,91574.916666666672,91574.916666666672,null,91574.916666666672,91574.916666666672,91574.916666666672,null,56,95126.833333333328,95126.833333333328,95126.833333333328,95126.833333333328,95126.833333333328,null,95126.833333333328,95126.833333333328,95126.833333333328,95126.833333333328,null,56,1013870,85029,1098899,null,null,null,null,null,null,null,null,null,null,0,0,0,0,56,1098899,1098899,1098899,1098899,1098899,56,1141522,1141522,1141522,1141522,1141522,1053195,88327,1141522,null,0,0,0,0,null,1141522,1141522,1141522,1141522,1141522,null,56,571.15332640332645,571.15332640332645,571.15332640332645,571.15332640332645,571.15332640332645,null,56,856.72998960498967,856.72998960498967,856.72998960498967,856.72998960498967,856.72998960498967,null,56,285.57666320166322,285.57666320166322,285.57666320166322,285.57666320166322,285.57666320166322,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:","2022-10-01"]

{"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: ",{"$f":"Forside!K11","v":"2022-10-01"}]
[]
[null,"Løngruppe",null,3]
[null,"Timer/uge",null,37]
[null,"Pensions-% inkl. evt. fritvalgs-%",null,13.89]
[null,"Særlig feriegodtgørelse, aktuel pct.",null,1.95]
[]
[null,"Stigning:","Fra","Til"]
[null,"Løntrin ",18,19]
[]
[null,"Løn",{"$f":"(VLOOKUP(til_trin,Lønark!A4:F60,løngruppe+2,FALSE)-VLOOKUP(fra_trin,Lønark!A4:F60,løngruppe+2,FALSE))/37*timetal*12","v":4144.0000000000291}]
[null,"Pension inkl. evt. fritvalgstillæg",{"$f":"(VLOOKUP(til_trin,Lønark!L4:Q60,løngruppe+2,FALSE)-VLOOKUP(fra_trin,Lønark!L4:Q60,løngruppe+2,FALSE))/37*timetal*pensionsstatus%*12","v":575.60160000000405}]
[null,"Ferietillæg",{"$f":"ferie_pct%*C13","v":80.808000000000561}]
[null,"Årlig bruttoudgift i alt",{"$f":"ROUND(SUM(C13:C15),0)","v":4800}]

{"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:",{"$f":"Forside!K11","v":"2022-10-01"}]
[]
[{"$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":11336.652486486488},{"$f":"beløb/12","v":944.72104054054068}]
[null,"Pension inkl. evt. fritvalgstillæg",{"$f":"beløb*pensionsstatus%","v":1574.6610303729731},{"$f":"C13/12","v":131.22175253108108}]
[null,"Ferietillæg",{"$f":"D8%*(C12)","v":221.06472348648651},{"$f":"C14/12","v":18.422060290540543}]
[null,"Bruttoudgift i alt",{"$f":"ROUND(SUM(C12:C14),0)","v":13132},{"$f":"ROUND(SUM(D12:D14),0)","v":1094}]

{"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,{"$f":"\"Aktuelt beløb \npr. \"&DAY(beregningsdato)&\".\"&MONTH(beregningsdato)&\".\"&YEAR(beregningsdato)","v":"Aktuelt beløb \npr. 1.10.2022"},null,null,null,{"$f":"\"Tillæg pr. år;\nIndtast beløb i nutidskroner (\"&DAY(beregningsdato)&\".\"&MONTH(beregningsdato)&\".\"&YEAR(beregningsdato)&\")\"","v":"Tillæg pr. år;\nIndtast beløb i nutidskroner (1.10.2022)"},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":2185.0700000000002},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. 1.10.2022"},null,null,null,{"$f":"\"Tillæg pr. måned/uge eller pr. tidsenhed;\nIndtast beløb i nutidskroner (\"&DAY(beregningsdato)&\".\"&MONTH(beregningsdato)&\".\"&YEAR(beregningsdato)&\")\"","v":"Tillæg pr. måned/uge eller pr. tidsenhed;\nIndtast beløb i nutidskroner (1.10.2022)"},null,"svarer til:\n grundbeløb \n(31/3-2018)"]
[null,34.85,"=>",{"$f":"ROUND(B14*1.344105,2)","v":46.84},"=>",{"$f":"ROUND(D14*valgt_regulering,2)","v":50.77},null,null,null,47.8,"=>",{"$f":"J14/valgt_regulering","v":44.10139260757326}]

{"sheet":"Tid op_ned","index":8,"n_rows":31,"n_cols":8,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[2,"Valgt lønniveau: ",{"$f":"Forside!K11","v":"2022-10-01"}]
[]
[null,"Grundoplysninger:"]
[null,"Løngruppe",0]
[null,"Pensions-% inkl. evt. fritvalgs-%",14.7]
[null,"Særlig feriegodtgørelse, aktuel procent",1.95]
[]
[]
[null,"Lønsammensætning (trin i alt og grundbeløb i alt)","Før ændring",null,"Efter ændring"]
[]
[null,"Løndele:","I alt"]
[]
[null,"Løntrin - centralt og lokalt aftalte",22,null,22]
[]
["2018-10-01",{"$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$4+2,FALSE)+((C15)*valgt_regulering))/12/37*C19","v":25939.074689333331},null,{"$f":"(VLOOKUP(E13,Lønkort_løn,$C$4+2,FALSE)+((E15)*valgt_regulering))/12/37*E19","v":20358.513513513513},null,null,{"$f":"E21-C21","v":-5580.5611758198174}]
[null,"Pension inkl. evt. fritvalgstillæg",{"$f":"((VLOOKUP(C13,Lønkort_pens,$C$4+2,FALSE)+((C15)*valgt_regulering))/12/37*C19*$C$5%)","v":3813.0439793319993},null,{"$f":"((VLOOKUP(E13,Lønkort_pens,$C$4+2,FALSE)+((E15)*valgt_regulering))/12/37*E19*$C$5%)","v":2992.7014864864864},null,null,{"$f":"E22-C22","v":-820.34249284551288}]
[null,"Ferietillæg",{"$f":"$C$6%*C21","v":505.81195644199994},null,{"$f":"$C$6%*E21","v":396.99101351351351},null,null,{"$f":"E23-C23","v":-108.82094292848643}]
[null,"Månedsløn, brutto",{"$f":"SUM(C21:C23)","v":30257.930625107332},null,{"$f":"SUM(E21:E23)","v":23748.206013513514},null,null,{"$f":"E24-C24","v":-6509.7246115938178}]
[]
[null,"Fast løn, år",{"$f":"(VLOOKUP(C13,Lønkort_løn,$C$4+2,FALSE)+((C15)*valgt_regulering))/37*C19","v":311268.89627199998},{"$f":"D21*12","v":0},{"$f":"(VLOOKUP(E13,Lønkort_løn,$C$4+2,FALSE)+((E15)*valgt_regulering))/37*E19","v":244302.16216216216},null,null,{"$f":"E26-C26","v":-66966.734109837824}]
[null,"Pension inkl. evt. fritvalgstillæg, år",{"$f":"((VLOOKUP(C13,Lønkort_pens,$C$4+2,FALSE)+((C15)*valgt_regulering))/37*C19*$C$5%)","v":45756.527751983995},0,{"$f":"((VLOOKUP(E13,Lønkort_pens,$C$4+2,FALSE)+((E15)*valgt_regulering))/37*E19*$C$5%)","v":35912.417837837835},null,null,{"$f":"E27-C27","v":-9844.10991414616}]
[null,"Ferietillæg, år",{"$f":"C23*12","v":6069.7434773039995},null,{"$f":"E23*12","v":4763.8921621621621},null,null,{"$f":"E28-C28","v":-1305.8513151418374}]
[null,"Årsløn, brutto",{"$f":"SUM(C26:C28)","v":363095.167501288},null,{"$f":"SUM(E26:E28)","v":284978.47216216219},null,null,{"$f":"E29-C29","v":-78116.695339125814}]
[]
[null,"Timeløn",{"$f":"ROUND((VLOOKUP(C13,Lønkort_løn,$C$4+2,FALSE)+((C15)*valgt_regulering))/1924,2)","v":161.78},{"$f":"D26/timetal_ny*37/1924","v":0},{"$f":"ROUND((VLOOKUP(E13,Lønkort_løn,$C$4+2,FALSE)+((E15)*valgt_regulering))/1924,2)","v":156.6},null,null,{"$f":"E31-C31","v":-5.1800000000000068}]

{"sheet":"Samlet_omk","index":9,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[2,"Valgt lønniveau: ",{"$f":"Forside!K11","v":"2022-10-01"}]
[]
[null,"Løngruppe",0]
[null,"Timer/uge",37]
[null,"Pensions-% inkl. evt. fritvalgs-%",13.89]
[null,"Særlig feriegodtgørelse, aktuel pct.",1.95]
[]
[null,"Løntrin ",22]
[]
["2018-10-01",{"$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",{"$f":"(VLOOKUP(fra_trin,Lønkort_løn,løngruppe+2,FALSE)+(C10*valgt_regulering))/12/37*timetal","v":25108.833333333332}]
[null,"Pension inkl. evt. fritvalgstillæg",{"$f":"(VLOOKUP(fra_trin,Lønkort_pens,løngruppe+2,FALSE)+(C10*valgt_regulering))/12/37*timetal*pensionsstatus%","v":3487.6169499999996}]
[null,"Ferietillæg",{"$f":"C6%*C13","v":489.62224999999995}]
[null,"Månedlig bruttoudgift i alt",{"$f":"SUM(C13:C15)","v":29086.072533333332}]
[]
[null,"Løn/år",{"$f":"(VLOOKUP(fra_trin,Lønkort_løn,løngruppe+2,FALSE)+(C10*valgt_regulering))/37*timetal","v":301306}]
[null,"Pension inkl. evt. fritvalgstillæg",{"$f":"(VLOOKUP(fra_trin,Lønkort_pens,løngruppe+2,FALSE)+(C10*valgt_regulering))/37*timetal*pensionsstatus%","v":41851.403399999996}]
[null,"Ferietillæg",{"$f":"C15*12","v":5875.4669999999996}]
[null,"Årlig bruttoudgift i alt",{"$f":"SUM(C18:C20)","v":349032.87040000001}]
[]
[null,"Timeløn",{"$f":"ROUND(VLOOKUP(fra_trin,Lønark!A4:AU60,løngruppe+43,FALSE)/1924,2)+ROUND(C10*valgt_regulering/1924,2)","v":156.6}]

{"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":"2022-10-01"},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":32925},{"$f":"ROUND(kr_omregnes*valgt_regulering,2)/37*I11/12","v":2743.7166666666667}]
[]
[]
[null,{"$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":1543.9999999999998},{"$f":"ROUND(E21*12/valgt_regulering,2)/I11*37/12","v":128.70583333333335}]